[FAJAR] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -10.21%
YoY- 0.97%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 140,675 181,047 165,944 184,634 87,608 123,215 144,087 -0.39%
PBT -28,264 18,712 33,047 17,755 13,651 8,259 12,699 -
Tax 6,984 -5,008 -8,427 -3,397 1,030 -511 625 49.46%
NP -21,280 13,704 24,620 14,358 14,681 7,748 13,324 -
-
NP to SH -21,280 13,604 24,687 14,391 14,253 7,828 13,398 -
-
Tax Rate - 26.76% 25.50% 19.13% -7.55% 6.19% -4.92% -
Total Cost 161,955 167,343 141,324 170,276 72,927 115,467 130,763 3.62%
-
Net Worth 126,401 142,567 130,468 93,057 65,660 50,859 43,022 19.65%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 9,966 9,154 1,791 3,401 - - -
Div Payout % - 73.26% 37.08% 12.45% 23.87% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 126,401 142,567 130,468 93,057 65,660 50,859 43,022 19.65%
NOSH 175,144 166,105 152,577 119,426 85,041 41,005 40,997 27.35%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -15.13% 7.57% 14.84% 7.78% 16.76% 6.29% 9.25% -
ROE -16.84% 9.54% 18.92% 15.46% 21.71% 15.39% 31.14% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 80.32 109.00 108.76 154.60 103.02 300.48 351.45 -21.79%
EPS -12.15 8.19 16.18 12.05 16.76 19.09 32.68 -
DPS 0.00 6.00 6.00 1.50 4.00 0.00 0.00 -
NAPS 0.7217 0.8583 0.8551 0.7792 0.7721 1.2403 1.0494 -6.04%
Adjusted Per Share Value based on latest NOSH - 128,879
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 18.89 24.31 22.28 24.79 11.76 16.55 19.35 -0.39%
EPS -2.86 1.83 3.32 1.93 1.91 1.05 1.80 -
DPS 0.00 1.34 1.23 0.24 0.46 0.00 0.00 -
NAPS 0.1697 0.1914 0.1752 0.125 0.0882 0.0683 0.0578 19.64%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.86 1.05 0.91 0.95 0.64 0.93 0.47 -
P/RPS 1.07 0.96 0.84 0.61 0.62 0.31 0.13 42.04%
P/EPS -7.08 12.82 5.62 7.88 3.82 4.87 1.44 -
EY -14.13 7.80 17.78 12.68 26.19 20.53 69.53 -
DY 0.00 5.71 6.59 1.58 6.25 0.00 0.00 -
P/NAPS 1.19 1.22 1.06 1.22 0.83 0.75 0.45 17.57%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 25/08/10 25/08/09 28/08/08 28/08/07 28/08/06 -
Price 0.73 0.93 0.97 1.18 0.58 0.80 0.48 -
P/RPS 0.91 0.85 0.89 0.76 0.56 0.27 0.14 36.57%
P/EPS -6.01 11.36 6.00 9.79 3.46 4.19 1.47 -
EY -16.64 8.81 16.68 10.21 28.90 23.86 68.08 -
DY 0.00 6.45 6.19 1.27 6.90 0.00 0.00 -
P/NAPS 1.01 1.08 1.13 1.51 0.75 0.65 0.46 13.99%

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