[FAJAR] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -38.18%
YoY- -44.89%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 187,375 201,834 208,190 181,047 170,683 174,311 153,966 13.97%
PBT 1,897 9,686 15,130 18,712 29,492 34,234 33,989 -85.36%
Tax -981 -2,752 -4,048 -5,008 -7,453 -8,675 -8,671 -76.57%
NP 916 6,934 11,082 13,704 22,039 25,559 25,318 -89.03%
-
NP to SH 916 6,934 10,973 13,604 22,005 25,528 25,396 -89.06%
-
Tax Rate 51.71% 28.41% 26.75% 26.76% 25.27% 25.34% 25.51% -
Total Cost 186,459 194,900 197,108 167,343 148,644 148,752 128,648 28.04%
-
Net Worth 149,229 146,420 144,496 145,066 143,729 150,350 131,465 8.80%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 10,151 10,151 10,151 10,151 3,188 3,188 -
Div Payout % - 146.40% 92.51% 74.62% 46.13% 12.49% 12.56% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 149,229 146,420 144,496 145,066 143,729 150,350 131,465 8.80%
NOSH 179,816 167,567 166,739 169,016 169,193 168,121 157,765 9.10%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.49% 3.44% 5.32% 7.57% 12.91% 14.66% 16.44% -
ROE 0.61% 4.74% 7.59% 9.38% 15.31% 16.98% 19.32% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 104.20 120.45 124.86 107.12 100.88 103.68 97.59 4.46%
EPS 0.51 4.14 6.58 8.05 13.01 15.18 16.10 -89.96%
DPS 0.00 6.00 6.00 6.01 6.00 1.90 2.00 -
NAPS 0.8299 0.8738 0.8666 0.8583 0.8495 0.8943 0.8333 -0.27%
Adjusted Per Share Value based on latest NOSH - 169,016
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 25.16 27.10 27.96 24.31 22.92 23.41 20.68 13.95%
EPS 0.12 0.93 1.47 1.83 2.95 3.43 3.41 -89.23%
DPS 0.00 1.36 1.36 1.36 1.36 0.43 0.43 -
NAPS 0.2004 0.1966 0.194 0.1948 0.193 0.2019 0.1765 8.82%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.94 0.92 0.84 1.05 1.11 1.21 0.98 -
P/RPS 0.90 0.76 0.67 0.98 1.10 1.17 1.00 -6.77%
P/EPS 184.53 22.23 12.76 13.05 8.53 7.97 6.09 869.91%
EY 0.54 4.50 7.83 7.67 11.72 12.55 16.43 -89.71%
DY 0.00 6.52 7.14 5.72 5.41 1.57 2.04 -
P/NAPS 1.13 1.05 0.97 1.22 1.31 1.35 1.18 -2.84%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 28/02/12 17/11/11 24/08/11 05/05/11 27/01/11 18/11/10 -
Price 0.87 0.96 0.89 0.93 1.07 1.15 1.09 -
P/RPS 0.83 0.80 0.71 0.87 1.06 1.11 1.12 -18.09%
P/EPS 170.79 23.20 13.52 11.55 8.23 7.57 6.77 758.47%
EY 0.59 4.31 7.39 8.65 12.15 13.20 14.77 -88.29%
DY 0.00 6.25 6.74 6.46 5.61 1.65 1.83 -
P/NAPS 1.05 1.10 1.03 1.08 1.26 1.29 1.31 -13.70%

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