[FAJAR] YoY Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 0.29%
YoY- 82.08%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 181,047 165,944 184,634 87,608 123,215 144,087 37,572 29.94%
PBT 18,712 33,047 17,755 13,651 8,259 12,699 1,961 45.61%
Tax -5,008 -8,427 -3,397 1,030 -511 625 109 -
NP 13,704 24,620 14,358 14,681 7,748 13,324 2,070 37.00%
-
NP to SH 13,604 24,687 14,391 14,253 7,828 13,398 2,049 37.07%
-
Tax Rate 26.76% 25.50% 19.13% -7.55% 6.19% -4.92% -5.56% -
Total Cost 167,343 141,324 170,276 72,927 115,467 130,763 35,502 29.47%
-
Net Worth 142,567 130,468 93,057 65,660 50,859 43,022 29,946 29.68%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 9,966 9,154 1,791 3,401 - - - -
Div Payout % 73.26% 37.08% 12.45% 23.87% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 142,567 130,468 93,057 65,660 50,859 43,022 29,946 29.68%
NOSH 166,105 152,577 119,426 85,041 41,005 40,997 41,380 26.05%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.57% 14.84% 7.78% 16.76% 6.29% 9.25% 5.51% -
ROE 9.54% 18.92% 15.46% 21.71% 15.39% 31.14% 6.84% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 109.00 108.76 154.60 103.02 300.48 351.45 90.80 3.09%
EPS 8.19 16.18 12.05 16.76 19.09 32.68 5.00 8.56%
DPS 6.00 6.00 1.50 4.00 0.00 0.00 0.00 -
NAPS 0.8583 0.8551 0.7792 0.7721 1.2403 1.0494 0.7237 2.88%
Adjusted Per Share Value based on latest NOSH - 88,960
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 24.31 22.28 24.79 11.76 16.55 19.35 5.05 29.92%
EPS 1.83 3.32 1.93 1.91 1.05 1.80 0.28 36.71%
DPS 1.34 1.23 0.24 0.46 0.00 0.00 0.00 -
NAPS 0.1914 0.1752 0.125 0.0882 0.0683 0.0578 0.0402 29.68%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.05 0.91 0.95 0.64 0.93 0.47 0.31 -
P/RPS 0.96 0.84 0.61 0.62 0.31 0.13 0.34 18.87%
P/EPS 12.82 5.62 7.88 3.82 4.87 1.44 6.26 12.68%
EY 7.80 17.78 12.68 26.19 20.53 69.53 15.97 -11.25%
DY 5.71 6.59 1.58 6.25 0.00 0.00 0.00 -
P/NAPS 1.22 1.06 1.22 0.83 0.75 0.45 0.43 18.97%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 25/08/10 25/08/09 28/08/08 28/08/07 28/08/06 29/08/05 -
Price 0.93 0.97 1.18 0.58 0.80 0.48 0.33 -
P/RPS 0.85 0.89 0.76 0.56 0.27 0.14 0.36 15.38%
P/EPS 11.36 6.00 9.79 3.46 4.19 1.47 6.66 9.30%
EY 8.81 16.68 10.21 28.90 23.86 68.08 15.01 -8.49%
DY 6.45 6.19 1.27 6.90 0.00 0.00 0.00 -
P/NAPS 1.08 1.13 1.51 0.75 0.65 0.46 0.46 15.27%

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