[FAJAR] QoQ TTM Result on 30-Jun-2008 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 28.2%
YoY- 82.1%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 160,658 139,771 101,007 87,608 98,089 127,191 135,712 11.89%
PBT 16,810 18,383 16,056 13,651 11,148 8,301 8,086 62.81%
Tax -774 -38 327 1,030 -104 -527 -511 31.85%
NP 16,036 18,345 16,383 14,681 11,044 7,774 7,575 64.79%
-
NP to SH 15,615 17,916 15,954 14,253 11,118 7,849 7,657 60.74%
-
Tax Rate 4.60% 0.21% -2.04% -7.55% 0.93% 6.35% 6.32% -
Total Cost 144,622 121,426 84,624 72,927 87,045 119,417 128,137 8.39%
-
Net Worth 99,040 90,249 72,209 68,686 64,082 52,936 51,692 54.20%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 4,102 5,717 4,748 5,976 3,752 2,137 1,228 123.29%
Div Payout % 26.28% 31.91% 29.76% 41.93% 33.75% 27.23% 16.04% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 99,040 90,249 72,209 68,686 64,082 52,936 51,692 54.20%
NOSH 133,442 125,259 90,137 88,960 43,646 40,959 40,941 119.67%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 9.98% 13.13% 16.22% 16.76% 11.26% 6.11% 5.58% -
ROE 15.77% 19.85% 22.09% 20.75% 17.35% 14.83% 14.81% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 120.40 111.58 112.06 98.48 224.73 310.53 331.48 -49.06%
EPS 11.70 14.30 17.70 16.02 25.47 19.16 18.70 -26.82%
DPS 3.07 4.56 5.27 6.72 8.60 5.22 3.00 1.54%
NAPS 0.7422 0.7205 0.8011 0.7721 1.4682 1.2924 1.2626 -29.80%
Adjusted Per Share Value based on latest NOSH - 88,960
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 21.57 18.77 13.56 11.76 13.17 17.08 18.22 11.89%
EPS 2.10 2.41 2.14 1.91 1.49 1.05 1.03 60.71%
DPS 0.55 0.77 0.64 0.80 0.50 0.29 0.16 127.59%
NAPS 0.133 0.1212 0.097 0.0922 0.0861 0.0711 0.0694 54.22%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.87 0.51 0.56 0.64 0.70 0.72 0.85 -
P/RPS 0.72 0.46 0.50 0.65 0.31 0.23 0.26 97.07%
P/EPS 7.43 3.57 3.16 3.99 2.75 3.76 4.54 38.83%
EY 13.45 28.05 31.61 25.03 36.39 26.61 22.00 -27.94%
DY 3.53 8.95 9.41 10.50 12.28 7.25 3.53 0.00%
P/NAPS 1.17 0.71 0.70 0.83 0.48 0.56 0.67 44.96%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/04/09 25/02/09 26/11/08 28/08/08 27/05/08 26/02/08 30/10/07 -
Price 0.89 0.68 0.41 0.58 0.77 0.68 0.75 -
P/RPS 0.74 0.61 0.37 0.59 0.34 0.22 0.23 117.78%
P/EPS 7.61 4.75 2.32 3.62 3.02 3.55 4.01 53.22%
EY 13.15 21.03 43.17 27.62 33.08 28.18 24.94 -34.70%
DY 3.45 6.71 12.85 11.58 11.17 7.68 4.00 -9.38%
P/NAPS 1.20 0.94 0.51 0.75 0.52 0.53 0.59 60.45%

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