[FAJAR] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 4.9%
YoY- 13.0%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 165,944 176,439 167,469 185,550 184,634 160,658 139,771 12.15%
PBT 33,047 26,039 24,388 21,910 20,550 16,810 18,383 48.00%
Tax -8,427 -6,666 -5,333 -3,910 -3,397 -774 -38 3600.17%
NP 24,620 19,373 19,055 18,000 17,153 16,036 18,345 21.73%
-
NP to SH 24,687 19,389 19,079 18,028 17,186 15,615 17,916 23.90%
-
Tax Rate 25.50% 25.60% 21.87% 17.85% 16.53% 4.60% 0.21% -
Total Cost 141,324 157,066 148,414 167,550 167,481 144,622 121,426 10.67%
-
Net Worth 133,935 0 0 0 100,422 99,040 90,249 30.20%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 8,673 8,673 5,484 7,363 1,878 4,102 5,717 32.12%
Div Payout % 35.14% 44.74% 28.75% 40.85% 10.93% 26.28% 31.91% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 133,935 0 0 0 100,422 99,040 90,249 30.20%
NOSH 156,631 159,440 154,656 137,124 128,879 133,442 125,259 16.11%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.84% 10.98% 11.38% 9.70% 9.29% 9.98% 13.13% -
ROE 18.43% 0.00% 0.00% 0.00% 17.11% 15.77% 19.85% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 105.95 110.66 108.28 135.31 143.26 120.40 111.58 -3.40%
EPS 15.76 12.16 12.34 13.15 13.33 11.70 14.30 6.71%
DPS 5.54 5.44 3.55 5.37 1.46 3.07 4.56 13.89%
NAPS 0.8551 0.00 0.00 0.00 0.7792 0.7422 0.7205 12.13%
Adjusted Per Share Value based on latest NOSH - 137,124
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 22.28 23.69 22.49 24.92 24.79 21.57 18.77 12.14%
EPS 3.32 2.60 2.56 2.42 2.31 2.10 2.41 23.88%
DPS 1.16 1.16 0.74 0.99 0.25 0.55 0.77 31.51%
NAPS 0.1799 0.00 0.00 0.00 0.1349 0.133 0.1212 30.21%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.91 1.01 1.01 1.15 0.95 0.87 0.51 -
P/RPS 0.86 0.91 0.93 0.85 0.66 0.72 0.46 51.93%
P/EPS 5.77 8.31 8.19 8.75 7.12 7.43 3.57 37.84%
EY 17.32 12.04 12.21 11.43 14.04 13.45 28.05 -27.55%
DY 6.09 5.39 3.51 4.67 1.53 3.53 8.95 -22.69%
P/NAPS 1.06 0.00 0.00 0.00 1.22 1.17 0.71 30.72%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 29/04/10 09/02/10 26/10/09 25/08/09 29/04/09 25/02/09 -
Price 0.97 1.04 1.05 1.23 1.18 0.89 0.68 -
P/RPS 0.92 0.94 0.97 0.91 0.82 0.74 0.61 31.61%
P/EPS 6.15 8.55 8.51 9.36 8.85 7.61 4.75 18.84%
EY 16.25 11.69 11.75 10.69 11.30 13.15 21.03 -15.83%
DY 5.71 5.23 3.38 4.37 1.24 3.45 6.71 -10.22%
P/NAPS 1.13 0.00 0.00 0.00 1.51 1.20 0.94 13.09%

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