[FAJAR] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -19.34%
YoY- -56.79%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 140,675 187,375 201,834 208,190 181,047 170,683 174,311 -13.32%
PBT -28,264 1,897 9,686 15,130 18,712 29,492 34,234 -
Tax 6,984 -981 -2,752 -4,048 -5,008 -7,453 -8,675 -
NP -21,280 916 6,934 11,082 13,704 22,039 25,559 -
-
NP to SH -21,280 916 6,934 10,973 13,604 22,005 25,528 -
-
Tax Rate - 51.71% 28.41% 26.75% 26.76% 25.27% 25.34% -
Total Cost 161,955 186,459 194,900 197,108 167,343 148,644 148,752 5.83%
-
Net Worth 135,421 149,229 146,420 144,496 145,066 143,729 150,350 -6.74%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 10,151 10,151 10,151 10,151 3,188 -
Div Payout % - - 146.40% 92.51% 74.62% 46.13% 12.49% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 135,421 149,229 146,420 144,496 145,066 143,729 150,350 -6.74%
NOSH 187,642 179,816 167,567 166,739 169,016 169,193 168,121 7.60%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -15.13% 0.49% 3.44% 5.32% 7.57% 12.91% 14.66% -
ROE -15.71% 0.61% 4.74% 7.59% 9.38% 15.31% 16.98% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 74.97 104.20 120.45 124.86 107.12 100.88 103.68 -19.45%
EPS -11.34 0.51 4.14 6.58 8.05 13.01 15.18 -
DPS 0.00 0.00 6.00 6.00 6.01 6.00 1.90 -
NAPS 0.7217 0.8299 0.8738 0.8666 0.8583 0.8495 0.8943 -13.33%
Adjusted Per Share Value based on latest NOSH - 166,739
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.89 25.16 27.10 27.96 24.31 22.92 23.41 -13.33%
EPS -2.86 0.12 0.93 1.47 1.83 2.95 3.43 -
DPS 0.00 0.00 1.36 1.36 1.36 1.36 0.43 -
NAPS 0.1818 0.2004 0.1966 0.194 0.1948 0.193 0.2019 -6.75%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.86 0.94 0.92 0.84 1.05 1.11 1.21 -
P/RPS 1.15 0.90 0.76 0.67 0.98 1.10 1.17 -1.14%
P/EPS -7.58 184.53 22.23 12.76 13.05 8.53 7.97 -
EY -13.19 0.54 4.50 7.83 7.67 11.72 12.55 -
DY 0.00 0.00 6.52 7.14 5.72 5.41 1.57 -
P/NAPS 1.19 1.13 1.05 0.97 1.22 1.31 1.35 -8.07%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 22/05/12 28/02/12 17/11/11 24/08/11 05/05/11 27/01/11 -
Price 0.73 0.87 0.96 0.89 0.93 1.07 1.15 -
P/RPS 0.97 0.83 0.80 0.71 0.87 1.06 1.11 -8.60%
P/EPS -6.44 170.79 23.20 13.52 11.55 8.23 7.57 -
EY -15.54 0.59 4.31 7.39 8.65 12.15 13.20 -
DY 0.00 0.00 6.25 6.74 6.46 5.61 1.65 -
P/NAPS 1.01 1.05 1.10 1.03 1.08 1.26 1.29 -15.06%

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