[FAJAR] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
02-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 111.8%
YoY- -59.06%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 437,588 330,832 310,356 129,756 220,704 112,132 160,044 18.24%
PBT 47,332 4,032 3,672 3,664 8,136 22,464 18,696 16.73%
Tax -15,860 -2,580 -724 -1,152 -2,000 -5,840 -4,864 21.76%
NP 31,472 1,452 2,948 2,512 6,136 16,624 13,832 14.67%
-
NP to SH 11,104 4,444 2,948 2,512 6,136 16,660 13,824 -3.58%
-
Tax Rate 33.51% 63.99% 19.72% 31.44% 24.58% 26.00% 26.02% -
Total Cost 406,116 329,380 307,408 127,244 214,568 95,508 146,212 18.55%
-
Net Worth 217,420 149,146 148,660 137,969 144,496 131,465 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 132 - - - - - 21,939 -57.33%
Div Payout % 1.19% - - - - - 158.71% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 217,420 149,146 148,660 137,969 144,496 131,465 0 -
NOSH 330,476 226,734 193,947 190,303 166,739 157,765 137,124 15.78%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.19% 0.44% 0.95% 1.94% 2.78% 14.83% 8.64% -
ROE 5.11% 2.98% 1.98% 1.82% 4.25% 12.67% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 132.41 145.91 160.02 68.18 132.36 71.08 116.71 2.12%
EPS 3.36 1.96 1.52 1.32 3.68 10.56 10.08 -16.72%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 16.00 -63.14%
NAPS 0.6579 0.6578 0.7665 0.725 0.8666 0.8333 0.00 -
Adjusted Per Share Value based on latest NOSH - 190,303
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 58.76 44.43 41.68 17.42 29.64 15.06 21.49 18.24%
EPS 1.49 0.60 0.40 0.34 0.82 2.24 1.86 -3.62%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 2.95 -56.47%
NAPS 0.292 0.2003 0.1996 0.1853 0.194 0.1765 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.435 0.505 0.62 0.67 0.84 0.98 1.15 -
P/RPS 0.33 0.35 0.39 0.98 0.63 1.38 0.99 -16.72%
P/EPS 12.95 25.77 40.79 50.76 22.83 9.28 11.41 2.13%
EY 7.72 3.88 2.45 1.97 4.38 10.78 8.77 -2.10%
DY 0.09 0.00 0.00 0.00 0.00 0.00 13.91 -56.81%
P/NAPS 0.66 0.77 0.81 0.92 0.97 1.18 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 27/11/13 02/11/12 17/11/11 18/11/10 26/10/09 -
Price 0.515 0.435 0.61 0.69 0.89 1.09 1.23 -
P/RPS 0.39 0.30 0.38 1.01 0.67 1.53 1.05 -15.20%
P/EPS 15.33 22.19 40.13 52.27 24.18 10.32 12.20 3.87%
EY 6.52 4.51 2.49 1.91 4.13 9.69 8.20 -3.74%
DY 0.08 0.00 0.00 0.00 0.00 0.00 13.01 -57.18%
P/NAPS 0.78 0.66 0.80 0.95 1.03 1.31 0.00 -

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
Post a Comment