[FAJAR] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 5.83%
YoY- 6.49%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 153,966 165,944 176,439 167,469 185,550 184,634 160,658 -2.79%
PBT 33,989 33,047 26,039 24,388 21,910 20,550 16,810 59.83%
Tax -8,671 -8,427 -6,666 -5,333 -3,910 -3,397 -774 399.93%
NP 25,318 24,620 19,373 19,055 18,000 17,153 16,036 35.55%
-
NP to SH 25,396 24,687 19,389 19,079 18,028 17,186 15,615 38.25%
-
Tax Rate 25.51% 25.50% 25.60% 21.87% 17.85% 16.53% 4.60% -
Total Cost 128,648 141,324 157,066 148,414 167,550 167,481 144,622 -7.49%
-
Net Worth 131,465 133,935 0 0 0 100,422 99,040 20.76%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 3,188 8,673 8,673 5,484 7,363 1,878 4,102 -15.45%
Div Payout % 12.56% 35.14% 44.74% 28.75% 40.85% 10.93% 26.28% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 131,465 133,935 0 0 0 100,422 99,040 20.76%
NOSH 157,765 156,631 159,440 154,656 137,124 128,879 133,442 11.79%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.44% 14.84% 10.98% 11.38% 9.70% 9.29% 9.98% -
ROE 19.32% 18.43% 0.00% 0.00% 0.00% 17.11% 15.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 97.59 105.95 110.66 108.28 135.31 143.26 120.40 -13.05%
EPS 16.10 15.76 12.16 12.34 13.15 13.33 11.70 23.69%
DPS 2.00 5.54 5.44 3.55 5.37 1.46 3.07 -24.83%
NAPS 0.8333 0.8551 0.00 0.00 0.00 0.7792 0.7422 8.01%
Adjusted Per Share Value based on latest NOSH - 154,656
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.68 22.28 23.69 22.49 24.92 24.79 21.57 -2.76%
EPS 3.41 3.32 2.60 2.56 2.42 2.31 2.10 38.11%
DPS 0.43 1.16 1.16 0.74 0.99 0.25 0.55 -15.12%
NAPS 0.1765 0.1799 0.00 0.00 0.00 0.1349 0.133 20.74%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.98 0.91 1.01 1.01 1.15 0.95 0.87 -
P/RPS 1.00 0.86 0.91 0.93 0.85 0.66 0.72 24.45%
P/EPS 6.09 5.77 8.31 8.19 8.75 7.12 7.43 -12.40%
EY 16.43 17.32 12.04 12.21 11.43 14.04 13.45 14.25%
DY 2.04 6.09 5.39 3.51 4.67 1.53 3.53 -30.59%
P/NAPS 1.18 1.06 0.00 0.00 0.00 1.22 1.17 0.56%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 25/08/10 29/04/10 09/02/10 26/10/09 25/08/09 29/04/09 -
Price 1.09 0.97 1.04 1.05 1.23 1.18 0.89 -
P/RPS 1.12 0.92 0.94 0.97 0.91 0.82 0.74 31.78%
P/EPS 6.77 6.15 8.55 8.51 9.36 8.85 7.61 -7.49%
EY 14.77 16.25 11.69 11.75 10.69 11.30 13.15 8.04%
DY 1.83 5.71 5.23 3.38 4.37 1.24 3.45 -34.44%
P/NAPS 1.31 1.13 0.00 0.00 0.00 1.51 1.20 6.01%

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