[FAJAR] YoY Annual (Unaudited) Result on 30-Jun-2013 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
YoY- 119.62%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 423,914 387,526 313,581 213,201 140,675 181,047 165,944 16.90%
PBT 49,010 5,157 4,793 5,693 -28,264 18,712 33,047 6.78%
Tax -17,449 -5,252 -1,864 -1,517 6,984 -5,008 -8,427 12.88%
NP 31,561 -95 2,929 4,176 -21,280 13,704 24,620 4.22%
-
NP to SH 10,742 -2,592 3,026 4,176 -21,280 13,704 24,687 -12.93%
-
Tax Rate 35.60% 101.84% 38.89% 26.65% - 26.76% 25.50% -
Total Cost 392,353 387,621 310,652 209,025 161,955 167,343 141,324 18.53%
-
Net Worth 213,062 208,541 152,709 142,115 126,401 142,567 130,468 8.50%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 33 32 - - - 9,966 9,154 -60.80%
Div Payout % 0.31% 0.00% - - - 72.73% 37.08% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 213,062 208,541 152,709 142,115 126,401 142,567 130,468 8.50%
NOSH 334,899 328,101 207,260 188,108 175,144 166,105 152,577 13.98%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.45% -0.02% 0.93% 1.96% -15.13% 7.57% 14.84% -
ROE 5.04% -1.24% 1.98% 2.94% -16.84% 9.61% 18.92% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 126.58 118.11 151.30 113.34 80.32 109.00 108.76 2.55%
EPS 3.21 -0.79 1.46 2.22 -12.15 8.19 16.18 -23.61%
DPS 0.01 0.01 0.00 0.00 0.00 6.00 6.00 -65.53%
NAPS 0.6362 0.6356 0.7368 0.7555 0.7217 0.8583 0.8551 -4.80%
Adjusted Per Share Value based on latest NOSH - 189,253
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 56.92 52.04 42.11 28.63 18.89 24.31 22.28 16.90%
EPS 1.44 -0.35 0.41 0.56 -2.86 1.84 3.32 -12.98%
DPS 0.00 0.00 0.00 0.00 0.00 1.34 1.23 -
NAPS 0.2861 0.28 0.2051 0.1908 0.1697 0.1914 0.1752 8.50%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.55 0.44 0.57 0.63 0.86 1.05 0.91 -
P/RPS 0.43 0.37 0.38 0.56 1.07 0.96 0.84 -10.55%
P/EPS 17.15 -55.70 39.04 28.38 -7.08 12.73 5.62 20.41%
EY 5.83 -1.80 2.56 3.52 -14.13 7.86 17.78 -16.94%
DY 0.02 0.02 0.00 0.00 0.00 5.71 6.59 -61.91%
P/NAPS 0.86 0.69 0.77 0.83 1.19 1.22 1.06 -3.42%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 27/08/15 28/08/14 29/08/13 29/08/12 24/08/11 25/08/10 -
Price 0.535 0.36 0.555 0.60 0.73 0.93 0.97 -
P/RPS 0.42 0.30 0.37 0.53 0.91 0.85 0.89 -11.75%
P/EPS 16.68 -45.57 38.01 27.03 -6.01 11.27 6.00 18.56%
EY 6.00 -2.19 2.63 3.70 -16.64 8.87 16.68 -15.65%
DY 0.02 0.03 0.00 0.00 0.00 6.45 6.19 -61.51%
P/NAPS 0.84 0.57 0.75 0.79 1.01 1.08 1.13 -4.81%

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