[FAJAR] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 24.46%
YoY- 28.21%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 140,362 213,960 172,386 155,652 189,982 85,656 77,704 10.34%
PBT 3,754 7,572 25,624 23,250 15,574 6,110 6,024 -7.57%
Tax -1,044 -2,024 -6,536 -6,040 -2,168 -32 0 -
NP 2,710 5,548 19,088 17,210 13,406 6,078 6,024 -12.45%
-
NP to SH 2,710 5,548 18,888 17,206 13,420 6,094 6,050 -12.51%
-
Tax Rate 27.81% 26.73% 25.51% 25.98% 13.92% 0.52% 0.00% -
Total Cost 137,652 208,412 153,298 138,442 176,576 79,578 71,680 11.47%
-
Net Worth 139,508 146,019 145,868 0 77,601 53,000 46,034 20.27%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 11,661 3,231 1,820 - -
Div Payout % - - - 67.77% 24.08% 29.88% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 139,508 146,019 145,868 0 77,601 53,000 46,034 20.27%
NOSH 188,194 167,108 163,108 145,766 107,704 41,009 40,989 28.89%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.93% 2.59% 11.07% 11.06% 7.06% 7.10% 7.75% -
ROE 1.94% 3.80% 12.95% 0.00% 17.29% 11.50% 13.14% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 74.58 128.04 105.69 106.78 176.39 208.87 189.57 -14.38%
EPS 1.44 3.32 11.58 11.80 12.46 14.86 14.76 -32.12%
DPS 0.00 0.00 0.00 8.00 3.00 4.44 0.00 -
NAPS 0.7413 0.8738 0.8943 0.00 0.7205 1.2924 1.1231 -6.68%
Adjusted Per Share Value based on latest NOSH - 154,656
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.85 28.73 23.15 20.90 25.51 11.50 10.43 10.35%
EPS 0.36 0.75 2.54 2.31 1.80 0.82 0.81 -12.63%
DPS 0.00 0.00 0.00 1.57 0.43 0.24 0.00 -
NAPS 0.1873 0.1961 0.1959 0.00 0.1042 0.0712 0.0618 20.27%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.64 0.92 1.21 1.01 0.51 0.72 0.45 -
P/RPS 0.86 0.72 1.14 0.95 0.29 0.34 0.24 23.67%
P/EPS 44.44 27.71 10.45 8.56 4.09 4.85 3.05 56.21%
EY 2.25 3.61 9.57 11.69 24.43 20.64 32.80 -35.99%
DY 0.00 0.00 0.00 7.92 5.88 6.17 0.00 -
P/NAPS 0.86 1.05 1.35 0.00 0.71 0.56 0.40 13.59%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 27/01/11 09/02/10 25/02/09 26/02/08 12/02/07 -
Price 0.585 0.96 1.15 1.05 0.68 0.68 0.56 -
P/RPS 0.78 0.75 1.09 0.98 0.39 0.33 0.30 17.24%
P/EPS 40.62 28.92 9.93 8.90 5.46 4.58 3.79 48.43%
EY 2.46 3.46 10.07 11.24 18.32 21.85 26.36 -32.62%
DY 0.00 0.00 0.00 7.62 4.41 6.53 0.00 -
P/NAPS 0.79 1.10 1.29 0.00 0.94 0.53 0.50 7.91%

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