[FAJAR] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 0.52%
YoY- 33.8%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 208,190 181,047 170,683 174,311 153,966 165,944 176,439 11.65%
PBT 15,130 18,712 29,492 34,234 33,989 33,047 26,039 -30.34%
Tax -4,048 -5,008 -7,453 -8,675 -8,671 -8,427 -6,666 -28.26%
NP 11,082 13,704 22,039 25,559 25,318 24,620 19,373 -31.06%
-
NP to SH 10,973 13,604 22,005 25,528 25,396 24,687 19,389 -31.55%
-
Tax Rate 26.75% 26.76% 25.27% 25.34% 25.51% 25.50% 25.60% -
Total Cost 197,108 167,343 148,644 148,752 128,648 141,324 157,066 16.32%
-
Net Worth 144,496 145,066 143,729 150,350 131,465 133,935 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 10,151 10,151 10,151 3,188 3,188 8,673 8,673 11.04%
Div Payout % 92.51% 74.62% 46.13% 12.49% 12.56% 35.14% 44.74% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 144,496 145,066 143,729 150,350 131,465 133,935 0 -
NOSH 166,739 169,016 169,193 168,121 157,765 156,631 159,440 3.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.32% 7.57% 12.91% 14.66% 16.44% 14.84% 10.98% -
ROE 7.59% 9.38% 15.31% 16.98% 19.32% 18.43% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 124.86 107.12 100.88 103.68 97.59 105.95 110.66 8.37%
EPS 6.58 8.05 13.01 15.18 16.10 15.76 12.16 -33.57%
DPS 6.00 6.01 6.00 1.90 2.00 5.54 5.44 6.74%
NAPS 0.8666 0.8583 0.8495 0.8943 0.8333 0.8551 0.00 -
Adjusted Per Share Value based on latest NOSH - 168,121
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 27.96 24.31 22.92 23.41 20.68 22.28 23.69 11.67%
EPS 1.47 1.83 2.95 3.43 3.41 3.32 2.60 -31.60%
DPS 1.36 1.36 1.36 0.43 0.43 1.16 1.16 11.17%
NAPS 0.194 0.1948 0.193 0.2019 0.1765 0.1799 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.84 1.05 1.11 1.21 0.98 0.91 1.01 -
P/RPS 0.67 0.98 1.10 1.17 1.00 0.86 0.91 -18.44%
P/EPS 12.76 13.05 8.53 7.97 6.09 5.77 8.31 33.06%
EY 7.83 7.67 11.72 12.55 16.43 17.32 12.04 -24.91%
DY 7.14 5.72 5.41 1.57 2.04 6.09 5.39 20.59%
P/NAPS 0.97 1.22 1.31 1.35 1.18 1.06 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 24/08/11 05/05/11 27/01/11 18/11/10 25/08/10 29/04/10 -
Price 0.89 0.93 1.07 1.15 1.09 0.97 1.04 -
P/RPS 0.71 0.87 1.06 1.11 1.12 0.92 0.94 -17.04%
P/EPS 13.52 11.55 8.23 7.57 6.77 6.15 8.55 35.69%
EY 7.39 8.65 12.15 13.20 14.77 16.25 11.69 -26.32%
DY 6.74 6.46 5.61 1.65 1.83 5.71 5.23 18.40%
P/NAPS 1.03 1.08 1.26 1.29 1.31 1.13 0.00 -

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
Post a Comment