[FAJAR] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 156.69%
YoY- 120.22%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 40,011 184,634 129,469 94,991 39,095 87,608 56,419 -20.45%
PBT 4,674 17,755 13,823 7,787 3,314 13,651 10,664 -42.27%
Tax -1,216 -3,397 -1,820 -1,084 -703 1,030 -16 1689.49%
NP 3,458 14,358 12,003 6,703 2,611 14,681 10,648 -52.72%
-
NP to SH 3,456 14,391 12,021 6,710 2,614 14,253 10,659 -52.77%
-
Tax Rate 26.02% 19.13% 13.17% 13.92% 21.21% -7.55% 0.15% -
Total Cost 36,553 170,276 117,466 88,288 36,484 72,927 45,771 -13.91%
-
Net Worth 0 93,057 86,286 77,601 72,209 65,660 61,491 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 5,484 1,791 1,743 1,615 - 3,401 2,479 69.69%
Div Payout % 158.71% 12.45% 14.51% 24.08% - 23.87% 23.26% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 0 93,057 86,286 77,601 72,209 65,660 61,491 -
NOSH 137,124 119,426 116,257 107,704 90,137 85,041 41,882 120.33%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.64% 7.78% 9.27% 7.06% 6.68% 16.76% 18.87% -
ROE 0.00% 15.46% 13.93% 8.65% 3.62% 21.71% 17.33% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 29.18 154.60 111.36 88.20 43.37 103.02 134.71 -63.89%
EPS 2.52 12.05 10.34 6.23 2.90 16.76 25.45 -78.56%
DPS 4.00 1.50 1.50 1.50 0.00 4.00 5.92 -22.98%
NAPS 0.00 0.7792 0.7422 0.7205 0.8011 0.7721 1.4682 -
Adjusted Per Share Value based on latest NOSH - 125,259
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.37 24.79 17.39 12.76 5.25 11.76 7.58 -20.51%
EPS 0.46 1.93 1.61 0.90 0.35 1.91 1.43 -53.01%
DPS 0.74 0.24 0.23 0.22 0.00 0.46 0.33 71.23%
NAPS 0.00 0.125 0.1159 0.1042 0.097 0.0882 0.0826 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.15 0.95 0.87 0.51 0.56 0.64 0.70 -
P/RPS 3.94 0.61 0.78 0.58 1.29 0.62 0.52 285.29%
P/EPS 45.63 7.88 8.41 8.19 19.31 3.82 2.75 549.43%
EY 2.19 12.68 11.89 12.22 5.18 26.19 36.36 -84.60%
DY 3.48 1.58 1.72 2.94 0.00 6.25 8.46 -44.65%
P/NAPS 0.00 1.22 1.17 0.71 0.70 0.83 0.48 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/10/09 25/08/09 29/04/09 25/02/09 26/11/08 28/08/08 27/05/08 -
Price 1.23 1.18 0.89 0.68 0.41 0.58 0.77 -
P/RPS 4.22 0.76 0.80 0.77 0.95 0.56 0.57 279.39%
P/EPS 48.80 9.79 8.61 10.91 14.14 3.46 3.03 536.67%
EY 2.05 10.21 11.62 9.16 7.07 28.90 33.05 -84.30%
DY 3.25 1.27 1.69 2.21 0.00 6.90 7.69 -43.65%
P/NAPS 0.00 1.51 1.20 0.94 0.51 0.75 0.52 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment