[FAJAR] QoQ TTM Result on 30-Sep-2010 [#1]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	181,047	170,683	174,311	153,966	165,944	176,439	167,469	5.34%
YoY %	6.07%	-2.08%	13.21%	-7.22%	-5.95%	5.36%	-	-
Horiz. %	108.11%	101.92%	104.09%	91.94%	99.09%	105.36%	100.00%	-
PBT	18,712	29,492	34,234	33,989	33,047	26,039	24,388	-16.23%
YoY %	-36.55%	-13.85%	0.72%	2.85%	26.91%	6.77%	-	-
Horiz. %	76.73%	120.93%	140.37%	139.37%	135.51%	106.77%	100.00%	-
Tax	-5,008	-7,453	-8,675	-8,671	-8,427	-6,666	-5,333	-4.11%
YoY %	32.81%	14.09%	-0.05%	-2.90%	-26.42%	-25.00%	-	-
Horiz. %	93.91%	139.75%	162.67%	162.59%	158.02%	125.00%	100.00%	-
NP	13,704	22,039	25,559	25,318	24,620	19,373	19,055	-19.77%
YoY %	-37.82%	-13.77%	0.95%	2.84%	27.08%	1.67%	-	-
Horiz. %	71.92%	115.66%	134.13%	132.87%	129.20%	101.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,604	22,005	25,528	25,396	24,687	19,389	19,079	-20.23%
YoY %	-38.18%	-13.80%	0.52%	2.87%	27.32%	1.62%	-	-
Horiz. %	71.30%	115.34%	133.80%	133.11%	129.39%	101.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.76%	25.27%	25.34%	25.51%	25.50%	25.60%	21.87%	-
YoY %	5.90%	-0.28%	-0.67%	0.04%	-0.39%	17.06%	-	-
Horiz. %	122.36%	115.55%	115.87%	116.64%	116.60%	117.06%	100.00%	-
Total Cost	167,343	148,644	148,752	128,648	141,324	157,066	148,414	8.35%
YoY %	12.58%	-0.07%	15.63%	-8.97%	-10.02%	5.83%	-	-
Horiz. %	112.75%	100.15%	100.23%	86.68%	95.22%	105.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	145,066	143,729	150,350	131,465	133,935	0	0	-
YoY %	0.93%	-4.40%	14.37%	-1.84%	0.00%	0.00%	-	-
Horiz. %	108.31%	107.31%	112.26%	98.16%	100.00%	-	-	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	10,151	10,151	3,188	3,188	8,673	8,673	5,484	50.92%
YoY %	0.00%	218.41%	0.00%	-63.24%	0.00%	58.15%	-	-
Horiz. %	185.10%	185.10%	58.13%	58.13%	158.15%	158.15%	100.00%	-
Div Payout %	74.62%	46.13%	12.49%	12.56%	35.14%	44.74%	28.75%	-
YoY %	61.76%	269.34%	-0.56%	-64.26%	-21.46%	55.62%	-	-
Horiz. %	259.55%	160.45%	43.44%	43.69%	122.23%	155.62%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	145,066	143,729	150,350	131,465	133,935	0	0	-
YoY %	0.93%	-4.40%	14.37%	-1.84%	0.00%	0.00%	-	-
Horiz. %	108.31%	107.31%	112.26%	98.16%	100.00%	-	-	-
NOSH	169,016	169,193	168,121	157,765	156,631	159,440	154,656	6.11%
YoY %	-0.10%	0.64%	6.56%	0.72%	-1.76%	3.09%	-	-
Horiz. %	109.29%	109.40%	108.71%	102.01%	101.28%	103.09%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	7.57%	12.91%	14.66%	16.44%	14.84%	10.98%	11.38%	-
YoY %	-41.36%	-11.94%	-10.83%	10.78%	35.15%	-3.51%	-	-
Horiz. %	66.52%	113.44%	128.82%	144.46%	130.40%	96.49%	100.00%	-
ROE	9.38%	15.31%	16.98%	19.32%	18.43%	0.00%	0.00%	-
YoY %	-38.73%	-9.84%	-12.11%	4.83%	0.00%	0.00%	-	-
Horiz. %	50.90%	83.07%	92.13%	104.83%	100.00%	-	-	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	107.12	100.88	103.68	97.59	105.95	110.66	108.28	-0.71%
YoY %	6.19%	-2.70%	6.24%	-7.89%	-4.26%	2.20%	-	-
Horiz. %	98.93%	93.17%	95.75%	90.13%	97.85%	102.20%	100.00%	-
EPS	8.05	13.01	15.18	16.10	15.76	12.16	12.34	-24.84%
YoY %	-38.12%	-14.30%	-5.71%	2.16%	29.61%	-1.46%	-	-
Horiz. %	65.24%	105.43%	123.01%	130.47%	127.71%	98.54%	100.00%	-
DPS	6.01	6.00	1.90	2.00	5.54	5.44	3.55	42.18%
YoY %	0.17%	215.79%	-5.00%	-63.90%	1.84%	53.24%	-	-
Horiz. %	169.30%	169.01%	53.52%	56.34%	156.06%	153.24%	100.00%	-
NAPS	0.8583	0.8495	0.8943	0.8333	0.8551	0.00	0.00	-
YoY %	1.04%	-5.01%	7.32%	-2.55%	0.00%	0.00%	-	-
Horiz. %	100.37%	99.35%	104.58%	97.45%	100.00%	-	-	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 157,765
RPS	24.31	22.92	23.41	20.68	22.28	23.69	22.49	5.33%
YoY %	6.06%	-2.09%	13.20%	-7.18%	-5.95%	5.34%	-	-
Horiz. %	108.09%	101.91%	104.09%	91.95%	99.07%	105.34%	100.00%	-
EPS	1.83	2.95	3.43	3.41	3.32	2.60	2.56	-20.10%
YoY %	-37.97%	-13.99%	0.59%	2.71%	27.69%	1.56%	-	-
Horiz. %	71.48%	115.23%	133.98%	133.20%	129.69%	101.56%	100.00%	-
DPS	1.36	1.36	0.43	0.43	1.16	1.16	0.74	50.20%
YoY %	0.00%	216.28%	0.00%	-62.93%	0.00%	56.76%	-	-
Horiz. %	183.78%	183.78%	58.11%	58.11%	156.76%	156.76%	100.00%	-
NAPS	0.1948	0.193	0.2019	0.1765	0.1799	0.00	0.00	-
YoY %	0.93%	-4.41%	14.39%	-1.89%	0.00%	0.00%	-	-
Horiz. %	108.28%	107.28%	112.23%	98.11%	100.00%	-	-	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	1.05	1.11	1.21	0.98	0.91	1.01	1.01	-
P/RPS	0.98	1.10	1.17	1.00	0.86	0.91	0.93	3.56%
YoY %	-10.91%	-5.98%	17.00%	16.28%	-5.49%	-2.15%	-	-
Horiz. %	105.38%	118.28%	125.81%	107.53%	92.47%	97.85%	100.00%	-
P/EPS	13.05	8.53	7.97	6.09	5.77	8.31	8.19	36.53%
YoY %	52.99%	7.03%	30.87%	5.55%	-30.57%	1.47%	-	-
Horiz. %	159.34%	104.15%	97.31%	74.36%	70.45%	101.47%	100.00%	-
EY	7.67	11.72	12.55	16.43	17.32	12.04	12.21	-26.71%
YoY %	-34.56%	-6.61%	-23.62%	-5.14%	43.85%	-1.39%	-	-
Horiz. %	62.82%	95.99%	102.78%	134.56%	141.85%	98.61%	100.00%	-
DY	5.72	5.41	1.57	2.04	6.09	5.39	3.51	38.60%
YoY %	5.73%	244.59%	-23.04%	-66.50%	12.99%	53.56%	-	-
Horiz. %	162.96%	154.13%	44.73%	58.12%	173.50%	153.56%	100.00%	-
P/NAPS	1.22	1.31	1.35	1.18	1.06	0.00	0.00	-
YoY %	-6.87%	-2.96%	14.41%	11.32%	0.00%	0.00%	-	-
Horiz. %	115.09%	123.58%	127.36%	111.32%	100.00%	-	-	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	05/05/11	27/01/11	18/11/10	25/08/10	29/04/10	09/02/10	-
Price	0.93	1.07	1.15	1.09	0.97	1.04	1.05	-
P/RPS	0.87	1.06	1.11	1.12	0.92	0.94	0.97	-7.01%
YoY %	-17.92%	-4.50%	-0.89%	21.74%	-2.13%	-3.09%	-	-
Horiz. %	89.69%	109.28%	114.43%	115.46%	94.85%	96.91%	100.00%	-
P/EPS	11.55	8.23	7.57	6.77	6.15	8.55	8.51	22.65%
YoY %	40.34%	8.72%	11.82%	10.08%	-28.07%	0.47%	-	-
Horiz. %	135.72%	96.71%	88.95%	79.55%	72.27%	100.47%	100.00%	-
EY	8.65	12.15	13.20	14.77	16.25	11.69	11.75	-18.51%
YoY %	-28.81%	-7.95%	-10.63%	-9.11%	39.01%	-0.51%	-	-
Horiz. %	73.62%	103.40%	112.34%	125.70%	138.30%	99.49%	100.00%	-
DY	6.46	5.61	1.65	1.83	5.71	5.23	3.38	54.19%
YoY %	15.15%	240.00%	-9.84%	-67.95%	9.18%	54.73%	-	-
Horiz. %	191.12%	165.98%	48.82%	54.14%	168.93%	154.73%	100.00%	-
P/NAPS	1.08	1.26	1.29	1.31	1.13	0.00	0.00	-
YoY %	-14.29%	-2.33%	-1.53%	15.93%	0.00%	0.00%	-	-
Horiz. %	95.58%	111.50%	114.16%	115.93%	100.00%	-	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos