[FAJAR] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 12.3%
YoY- 128.26%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 185,550 184,634 160,658 139,771 101,007 87,608 98,089 52.89%
PBT 21,910 20,550 16,810 18,383 16,056 13,651 11,148 56.83%
Tax -3,910 -3,397 -774 -38 327 1,030 -104 1019.79%
NP 18,000 17,153 16,036 18,345 16,383 14,681 11,044 38.45%
-
NP to SH 18,028 17,186 15,615 17,916 15,954 14,253 11,118 37.98%
-
Tax Rate 17.85% 16.53% 4.60% 0.21% -2.04% -7.55% 0.93% -
Total Cost 167,550 167,481 144,622 121,426 84,624 72,927 87,045 54.67%
-
Net Worth 0 100,422 99,040 90,249 72,209 68,686 64,082 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 7,363 1,878 4,102 5,717 4,748 5,976 3,752 56.68%
Div Payout % 40.85% 10.93% 26.28% 31.91% 29.76% 41.93% 33.75% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 0 100,422 99,040 90,249 72,209 68,686 64,082 -
NOSH 137,124 128,879 133,442 125,259 90,137 88,960 43,646 114.35%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.70% 9.29% 9.98% 13.13% 16.22% 16.76% 11.26% -
ROE 0.00% 17.11% 15.77% 19.85% 22.09% 20.75% 17.35% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 135.31 143.26 120.40 111.58 112.06 98.48 224.73 -28.67%
EPS 13.15 13.33 11.70 14.30 17.70 16.02 25.47 -35.61%
DPS 5.37 1.46 3.07 4.56 5.27 6.72 8.60 -26.92%
NAPS 0.00 0.7792 0.7422 0.7205 0.8011 0.7721 1.4682 -
Adjusted Per Share Value based on latest NOSH - 125,259
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.92 24.79 21.57 18.77 13.56 11.76 13.17 52.92%
EPS 2.42 2.31 2.10 2.41 2.14 1.91 1.49 38.13%
DPS 0.99 0.25 0.55 0.77 0.64 0.80 0.50 57.61%
NAPS 0.00 0.1349 0.133 0.1212 0.097 0.0922 0.0861 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.15 0.95 0.87 0.51 0.56 0.64 0.70 -
P/RPS 0.85 0.66 0.72 0.46 0.50 0.65 0.31 95.78%
P/EPS 8.75 7.12 7.43 3.57 3.16 3.99 2.75 116.17%
EY 11.43 14.04 13.45 28.05 31.61 25.03 36.39 -53.76%
DY 4.67 1.53 3.53 8.95 9.41 10.50 12.28 -47.47%
P/NAPS 0.00 1.22 1.17 0.71 0.70 0.83 0.48 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/10/09 25/08/09 29/04/09 25/02/09 26/11/08 28/08/08 27/05/08 -
Price 1.23 1.18 0.89 0.68 0.41 0.58 0.77 -
P/RPS 0.91 0.82 0.74 0.61 0.37 0.59 0.34 92.65%
P/EPS 9.36 8.85 7.61 4.75 2.32 3.62 3.02 112.42%
EY 10.69 11.30 13.15 21.03 43.17 27.62 33.08 -52.87%
DY 4.37 1.24 3.45 6.71 12.85 11.58 11.17 -46.47%
P/NAPS 0.00 1.51 1.20 0.94 0.51 0.75 0.52 -

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