[FAJAR] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 1.62%
YoY- 24.17%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 174,311 153,966 165,944 176,439 167,469 185,550 184,634 -3.75%
PBT 34,234 33,989 33,047 26,039 24,388 21,910 20,550 40.39%
Tax -8,675 -8,671 -8,427 -6,666 -5,333 -3,910 -3,397 86.51%
NP 25,559 25,318 24,620 19,373 19,055 18,000 17,153 30.36%
-
NP to SH 25,528 25,396 24,687 19,389 19,079 18,028 17,186 30.09%
-
Tax Rate 25.34% 25.51% 25.50% 25.60% 21.87% 17.85% 16.53% -
Total Cost 148,752 128,648 141,324 157,066 148,414 167,550 167,481 -7.58%
-
Net Worth 150,350 131,465 133,935 0 0 0 100,422 30.77%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,188 3,188 8,673 8,673 5,484 7,363 1,878 42.16%
Div Payout % 12.49% 12.56% 35.14% 44.74% 28.75% 40.85% 10.93% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 150,350 131,465 133,935 0 0 0 100,422 30.77%
NOSH 168,121 157,765 156,631 159,440 154,656 137,124 128,879 19.32%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.66% 16.44% 14.84% 10.98% 11.38% 9.70% 9.29% -
ROE 16.98% 19.32% 18.43% 0.00% 0.00% 0.00% 17.11% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 103.68 97.59 105.95 110.66 108.28 135.31 143.26 -19.34%
EPS 15.18 16.10 15.76 12.16 12.34 13.15 13.33 9.02%
DPS 1.90 2.00 5.54 5.44 3.55 5.37 1.46 19.14%
NAPS 0.8943 0.8333 0.8551 0.00 0.00 0.00 0.7792 9.59%
Adjusted Per Share Value based on latest NOSH - 159,440
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 23.41 20.68 22.28 23.69 22.49 24.92 24.79 -3.73%
EPS 3.43 3.41 3.32 2.60 2.56 2.42 2.31 30.05%
DPS 0.43 0.43 1.16 1.16 0.74 0.99 0.25 43.41%
NAPS 0.2019 0.1765 0.1799 0.00 0.00 0.00 0.1349 30.74%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.21 0.98 0.91 1.01 1.01 1.15 0.95 -
P/RPS 1.17 1.00 0.86 0.91 0.93 0.85 0.66 46.32%
P/EPS 7.97 6.09 5.77 8.31 8.19 8.75 7.12 7.78%
EY 12.55 16.43 17.32 12.04 12.21 11.43 14.04 -7.18%
DY 1.57 2.04 6.09 5.39 3.51 4.67 1.53 1.73%
P/NAPS 1.35 1.18 1.06 0.00 0.00 0.00 1.22 6.96%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 27/01/11 18/11/10 25/08/10 29/04/10 09/02/10 26/10/09 25/08/09 -
Price 1.15 1.09 0.97 1.04 1.05 1.23 1.18 -
P/RPS 1.11 1.12 0.92 0.94 0.97 0.91 0.82 22.30%
P/EPS 7.57 6.77 6.15 8.55 8.51 9.36 8.85 -9.86%
EY 13.20 14.77 16.25 11.69 11.75 10.69 11.30 10.88%
DY 1.65 1.83 5.71 5.23 3.38 4.37 1.24 20.91%
P/NAPS 1.29 1.31 1.13 0.00 0.00 0.00 1.51 -9.93%

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