[FAJAR] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 79.15%
YoY- 12.78%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 77,826 40,011 184,634 129,469 94,991 39,095 87,608 -7.56%
PBT 11,625 4,674 17,755 13,823 7,787 3,314 13,651 -10.13%
Tax -3,020 -1,216 -3,397 -1,820 -1,084 -703 1,030 -
NP 8,605 3,458 14,358 12,003 6,703 2,611 14,681 -29.89%
-
NP to SH 8,603 3,456 14,391 12,021 6,710 2,614 14,253 -28.51%
-
Tax Rate 25.98% 26.02% 19.13% 13.17% 13.92% 21.21% -7.55% -
Total Cost 69,221 36,553 170,276 117,466 88,288 36,484 72,927 -3.40%
-
Net Worth 0 0 93,057 86,286 77,601 72,209 65,660 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,830 5,484 1,791 1,743 1,615 - 3,401 43.09%
Div Payout % 67.77% 158.71% 12.45% 14.51% 24.08% - 23.87% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 0 0 93,057 86,286 77,601 72,209 65,660 -
NOSH 145,766 137,124 119,426 116,257 107,704 90,137 85,041 43.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.06% 8.64% 7.78% 9.27% 7.06% 6.68% 16.76% -
ROE 0.00% 0.00% 15.46% 13.93% 8.65% 3.62% 21.71% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 53.39 29.18 154.60 111.36 88.20 43.37 103.02 -35.40%
EPS 5.90 2.52 12.05 10.34 6.23 2.90 16.76 -50.04%
DPS 4.00 4.00 1.50 1.50 1.50 0.00 4.00 0.00%
NAPS 0.00 0.00 0.7792 0.7422 0.7205 0.8011 0.7721 -
Adjusted Per Share Value based on latest NOSH - 133,442
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.45 5.37 24.79 17.39 12.76 5.25 11.76 -7.55%
EPS 1.16 0.46 1.93 1.61 0.90 0.35 1.91 -28.21%
DPS 0.78 0.74 0.24 0.23 0.22 0.00 0.46 42.06%
NAPS 0.00 0.00 0.125 0.1159 0.1042 0.097 0.0882 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.01 1.15 0.95 0.87 0.51 0.56 0.64 -
P/RPS 1.89 3.94 0.61 0.78 0.58 1.29 0.62 109.81%
P/EPS 17.11 45.63 7.88 8.41 8.19 19.31 3.82 170.98%
EY 5.84 2.19 12.68 11.89 12.22 5.18 26.19 -63.12%
DY 3.96 3.48 1.58 1.72 2.94 0.00 6.25 -26.16%
P/NAPS 0.00 0.00 1.22 1.17 0.71 0.70 0.83 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 09/02/10 26/10/09 25/08/09 29/04/09 25/02/09 26/11/08 28/08/08 -
Price 1.05 1.23 1.18 0.89 0.68 0.41 0.58 -
P/RPS 1.97 4.22 0.76 0.80 0.77 0.95 0.56 130.77%
P/EPS 17.79 48.80 9.79 8.61 10.91 14.14 3.46 197.01%
EY 5.62 2.05 10.21 11.62 9.16 7.07 28.90 -66.33%
DY 3.81 3.25 1.27 1.69 2.21 0.00 6.90 -32.62%
P/NAPS 0.00 0.00 1.51 1.20 0.94 0.51 0.75 -

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