[FAJAR] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 1.75%
YoY- 119.21%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 318,701 313,582 288,530 302,201 258,350 213,200 147,106 67.35%
PBT 4,884 4,794 5,992 6,491 5,695 5,693 -23,754 -
Tax -2,328 -1,864 -2,234 -2,131 -1,410 -1,517 6,528 -
NP 2,556 2,930 3,758 4,360 4,285 4,176 -17,226 -
-
NP to SH 3,401 3,027 3,761 4,360 4,285 4,176 -17,226 -
-
Tax Rate 47.67% 38.88% 37.28% 32.83% 24.76% 26.65% - -
Total Cost 316,145 310,652 284,772 297,841 254,065 209,024 164,332 54.62%
-
Net Worth 149,146 157,380 156,556 155,119 148,660 142,981 139,841 4.38%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 149,146 157,380 156,556 155,119 148,660 142,981 139,841 4.38%
NOSH 226,734 213,600 212,222 210,789 193,947 189,253 187,228 13.60%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.80% 0.93% 1.30% 1.44% 1.66% 1.96% -11.71% -
ROE 2.28% 1.92% 2.40% 2.81% 2.88% 2.92% -12.32% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 140.56 146.81 135.96 143.37 133.21 112.65 78.57 47.31%
EPS 1.50 1.42 1.77 2.07 2.21 2.21 -9.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6578 0.7368 0.7377 0.7359 0.7665 0.7555 0.7469 -8.11%
Adjusted Per Share Value based on latest NOSH - 210,789
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 42.80 42.11 38.75 40.58 34.69 28.63 19.75 67.38%
EPS 0.46 0.41 0.51 0.59 0.58 0.56 -2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2003 0.2113 0.2102 0.2083 0.1996 0.192 0.1878 4.38%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.505 0.57 0.59 0.59 0.62 0.63 0.625 -
P/RPS 0.36 0.39 0.43 0.41 0.47 0.56 0.80 -41.24%
P/EPS 33.67 40.22 33.29 28.52 28.06 28.55 -6.79 -
EY 2.97 2.49 3.00 3.51 3.56 3.50 -14.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.80 0.80 0.81 0.83 0.84 -5.63%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 22/05/14 26/02/14 27/11/13 29/08/13 20/05/13 -
Price 0.435 0.555 0.595 0.59 0.61 0.60 0.70 -
P/RPS 0.31 0.38 0.44 0.41 0.46 0.53 0.89 -50.46%
P/EPS 29.00 39.16 33.57 28.52 27.61 27.19 -7.61 -
EY 3.45 2.55 2.98 3.51 3.62 3.68 -13.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 0.81 0.80 0.80 0.79 0.94 -20.98%

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