[FAJAR] QoQ TTM Result on 31-Mar-2011 [#3]

Stock

[FAJAR] FAJARBARU BUILDER GRP BHD

Announcement Date

05-May-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Mar-2011 [#3]

Profit Trend

QoQ- -13.8%

YoY- 13.49%

Quarter Report

FBG - Financial Results 310311.pdf

Latest QR

Upcoming QR

FAJAR's Result

FAJAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	201,834	208,190	181,047	170,683	174,311	153,966	165,944	13.90%
YoY %	-3.05%	14.99%	6.07%	-2.08%	13.21%	-7.22%	-	-
Horiz. %	121.63%	125.46%	109.10%	102.86%	105.04%	92.78%	100.00%	-
PBT	9,686	15,130	18,712	29,492	34,234	33,989	33,047	-55.77%
YoY %	-35.98%	-19.14%	-36.55%	-13.85%	0.72%	2.85%	-	-
Horiz. %	29.31%	45.78%	56.62%	89.24%	103.59%	102.85%	100.00%	-
Tax	-2,752	-4,048	-5,008	-7,453	-8,675	-8,671	-8,427	-52.48%
YoY %	32.02%	19.17%	32.81%	14.09%	-0.05%	-2.90%	-	-
Horiz. %	32.66%	48.04%	59.43%	88.44%	102.94%	102.90%	100.00%	-
NP	6,934	11,082	13,704	22,039	25,559	25,318	24,620	-56.93%
YoY %	-37.43%	-19.13%	-37.82%	-13.77%	0.95%	2.84%	-	-
Horiz. %	28.16%	45.01%	55.66%	89.52%	103.81%	102.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,934	10,973	13,604	22,005	25,528	25,396	24,687	-57.01%
YoY %	-36.81%	-19.34%	-38.18%	-13.80%	0.52%	2.87%	-	-
Horiz. %	28.09%	44.45%	55.11%	89.14%	103.41%	102.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.41%	26.75%	26.76%	25.27%	25.34%	25.51%	25.50%	-
YoY %	6.21%	-0.04%	5.90%	-0.28%	-0.67%	0.04%	-	-
Horiz. %	111.41%	104.90%	104.94%	99.10%	99.37%	100.04%	100.00%	-
Total Cost	194,900	197,108	167,343	148,644	148,752	128,648	141,324	23.82%
YoY %	-1.12%	17.79%	12.58%	-0.07%	15.63%	-8.97%	-	-
Horiz. %	137.91%	139.47%	118.41%	105.18%	105.26%	91.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	146,420	144,496	145,066	143,729	150,350	131,465	133,935	6.10%
YoY %	1.33%	-0.39%	0.93%	-4.40%	14.37%	-1.84%	-	-
Horiz. %	109.32%	107.89%	108.31%	107.31%	112.26%	98.16%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	10,151	10,151	10,151	10,151	3,188	3,188	8,673	11.02%
YoY %	0.00%	0.00%	0.00%	218.41%	0.00%	-63.24%	-	-
Horiz. %	117.04%	117.04%	117.04%	117.04%	36.76%	36.76%	100.00%	-
Div Payout %	146.40%	92.51%	74.62%	46.13%	12.49%	12.56%	35.14%	-
YoY %	58.25%	23.97%	61.76%	269.34%	-0.56%	-64.26%	-	-
Horiz. %	416.62%	263.26%	212.35%	131.27%	35.54%	35.74%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	146,420	144,496	145,066	143,729	150,350	131,465	133,935	6.10%
YoY %	1.33%	-0.39%	0.93%	-4.40%	14.37%	-1.84%	-	-
Horiz. %	109.32%	107.89%	108.31%	107.31%	112.26%	98.16%	100.00%	-
NOSH	167,567	166,739	169,016	169,193	168,121	157,765	156,631	4.58%
YoY %	0.50%	-1.35%	-0.10%	0.64%	6.56%	0.72%	-	-
Horiz. %	106.98%	106.45%	107.91%	108.02%	107.34%	100.72%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	3.44%	5.32%	7.57%	12.91%	14.66%	16.44%	14.84%	-
YoY %	-35.34%	-29.72%	-41.36%	-11.94%	-10.83%	10.78%	-	-
Horiz. %	23.18%	35.85%	51.01%	86.99%	98.79%	110.78%	100.00%	-
ROE	4.74%	7.59%	9.38%	15.31%	16.98%	19.32%	18.43%	-
YoY %	-37.55%	-19.08%	-38.73%	-9.84%	-12.11%	4.83%	-	-
Horiz. %	25.72%	41.18%	50.90%	83.07%	92.13%	104.83%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	120.45	124.86	107.12	100.88	103.68	97.59	105.95	8.90%
YoY %	-3.53%	16.56%	6.19%	-2.70%	6.24%	-7.89%	-	-
Horiz. %	113.69%	117.85%	101.10%	95.21%	97.86%	92.11%	100.00%	-
EPS	4.14	6.58	8.05	13.01	15.18	16.10	15.76	-58.88%
YoY %	-37.08%	-18.26%	-38.12%	-14.30%	-5.71%	2.16%	-	-
Horiz. %	26.27%	41.75%	51.08%	82.55%	96.32%	102.16%	100.00%	-
DPS	6.00	6.00	6.01	6.00	1.90	2.00	5.54	5.44%
YoY %	0.00%	-0.17%	0.17%	215.79%	-5.00%	-63.90%	-	-
Horiz. %	108.30%	108.30%	108.48%	108.30%	34.30%	36.10%	100.00%	-
NAPS	0.8738	0.8666	0.8583	0.8495	0.8943	0.8333	0.8551	1.44%
YoY %	0.83%	0.97%	1.04%	-5.01%	7.32%	-2.55%	-	-
Horiz. %	102.19%	101.34%	100.37%	99.35%	104.58%	97.45%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 169,193
RPS	27.10	27.96	24.31	22.92	23.41	20.68	22.28	13.90%
YoY %	-3.08%	15.01%	6.06%	-2.09%	13.20%	-7.18%	-	-
Horiz. %	121.63%	125.49%	109.11%	102.87%	105.07%	92.82%	100.00%	-
EPS	0.93	1.47	1.83	2.95	3.43	3.41	3.32	-57.08%
YoY %	-36.73%	-19.67%	-37.97%	-13.99%	0.59%	2.71%	-	-
Horiz. %	28.01%	44.28%	55.12%	88.86%	103.31%	102.71%	100.00%	-
DPS	1.36	1.36	1.36	1.36	0.43	0.43	1.16	11.15%
YoY %	0.00%	0.00%	0.00%	216.28%	0.00%	-62.93%	-	-
Horiz. %	117.24%	117.24%	117.24%	117.24%	37.07%	37.07%	100.00%	-
NAPS	0.1966	0.194	0.1948	0.193	0.2019	0.1765	0.1799	6.07%
YoY %	1.34%	-0.41%	0.93%	-4.41%	14.39%	-1.89%	-	-
Horiz. %	109.28%	107.84%	108.28%	107.28%	112.23%	98.11%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	0.92	0.84	1.05	1.11	1.21	0.98	0.91	-
P/RPS	0.76	0.67	0.98	1.10	1.17	1.00	0.86	-7.88%
YoY %	13.43%	-31.63%	-10.91%	-5.98%	17.00%	16.28%	-	-
Horiz. %	88.37%	77.91%	113.95%	127.91%	136.05%	116.28%	100.00%	-
P/EPS	22.23	12.76	13.05	8.53	7.97	6.09	5.77	145.15%
YoY %	74.22%	-2.22%	52.99%	7.03%	30.87%	5.55%	-	-
Horiz. %	385.27%	221.14%	226.17%	147.83%	138.13%	105.55%	100.00%	-
EY	4.50	7.83	7.67	11.72	12.55	16.43	17.32	-59.18%
YoY %	-42.53%	2.09%	-34.56%	-6.61%	-23.62%	-5.14%	-	-
Horiz. %	25.98%	45.21%	44.28%	67.67%	72.46%	94.86%	100.00%	-
DY	6.52	7.14	5.72	5.41	1.57	2.04	6.09	4.64%
YoY %	-8.68%	24.83%	5.73%	244.59%	-23.04%	-66.50%	-	-
Horiz. %	107.06%	117.24%	93.92%	88.83%	25.78%	33.50%	100.00%	-
P/NAPS	1.05	0.97	1.22	1.31	1.35	1.18	1.06	-0.62%
YoY %	8.25%	-20.49%	-6.87%	-2.96%	14.41%	11.32%	-	-
Horiz. %	99.06%	91.51%	115.09%	123.58%	127.36%	111.32%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	28/02/12	17/11/11	24/08/11	05/05/11	27/01/11	18/11/10	25/08/10	-
Price	0.96	0.89	0.93	1.07	1.15	1.09	0.97	-
P/RPS	0.80	0.71	0.87	1.06	1.11	1.12	0.92	-8.87%
YoY %	12.68%	-18.39%	-17.92%	-4.50%	-0.89%	21.74%	-	-
Horiz. %	86.96%	77.17%	94.57%	115.22%	120.65%	121.74%	100.00%	-
P/EPS	23.20	13.52	11.55	8.23	7.57	6.77	6.15	141.74%
YoY %	71.60%	17.06%	40.34%	8.72%	11.82%	10.08%	-	-
Horiz. %	377.24%	219.84%	187.80%	133.82%	123.09%	110.08%	100.00%	-
EY	4.31	7.39	8.65	12.15	13.20	14.77	16.25	-58.61%
YoY %	-41.68%	-14.57%	-28.81%	-7.95%	-10.63%	-9.11%	-	-
Horiz. %	26.52%	45.48%	53.23%	74.77%	81.23%	90.89%	100.00%	-
DY	6.25	6.74	6.46	5.61	1.65	1.83	5.71	6.19%
YoY %	-7.27%	4.33%	15.15%	240.00%	-9.84%	-67.95%	-	-
Horiz. %	109.46%	118.04%	113.13%	98.25%	28.90%	32.05%	100.00%	-
P/NAPS	1.10	1.03	1.08	1.26	1.29	1.31	1.13	-1.77%
YoY %	6.80%	-4.63%	-14.29%	-2.33%	-1.53%	15.93%	-	-
Horiz. %	97.35%	91.15%	95.58%	111.50%	114.16%	115.93%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos