[FAJAR] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 7.88%
YoY- -51.15%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 451,042 337,248 318,364 140,362 213,960 172,386 155,652 19.39%
PBT 68,376 4,058 5,350 3,754 7,572 25,624 23,250 19.68%
Tax -19,594 -2,712 -2,274 -1,044 -2,024 -6,536 -6,040 21.65%
NP 48,782 1,346 3,076 2,710 5,548 19,088 17,210 18.95%
-
NP to SH 22,150 5,174 3,076 2,710 5,548 18,888 17,206 4.29%
-
Tax Rate 28.66% 66.83% 42.50% 27.81% 26.73% 25.51% 25.98% -
Total Cost 402,260 335,902 315,288 137,652 208,412 153,298 138,442 19.44%
-
Net Worth 228,565 180,227 148,922 139,508 146,019 145,868 0 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 65 - - - - - 11,661 -57.87%
Div Payout % 0.30% - - - - - 67.77% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 228,565 180,227 148,922 139,508 146,019 145,868 0 -
NOSH 328,635 278,172 202,368 188,194 167,108 163,108 145,766 14.50%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.82% 0.40% 0.97% 1.93% 2.59% 11.07% 11.06% -
ROE 9.69% 2.87% 2.07% 1.94% 3.80% 12.95% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 137.25 121.24 157.32 74.58 128.04 105.69 106.78 4.27%
EPS 6.74 1.86 1.52 1.44 3.32 11.58 11.80 -8.90%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 8.00 -63.14%
NAPS 0.6955 0.6479 0.7359 0.7413 0.8738 0.8943 0.00 -
Adjusted Per Share Value based on latest NOSH - 186,153
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 60.57 45.29 42.75 18.85 28.73 23.15 20.90 19.39%
EPS 2.97 0.69 0.41 0.36 0.75 2.54 2.31 4.27%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 1.57 -56.92%
NAPS 0.3069 0.242 0.20 0.1873 0.1961 0.1959 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.515 0.405 0.59 0.64 0.92 1.21 1.01 -
P/RPS 0.38 0.33 0.38 0.86 0.72 1.14 0.95 -14.15%
P/EPS 7.64 21.77 38.82 44.44 27.71 10.45 8.56 -1.87%
EY 13.09 4.59 2.58 2.25 3.61 9.57 11.69 1.90%
DY 0.04 0.00 0.00 0.00 0.00 0.00 7.92 -58.56%
P/NAPS 0.74 0.63 0.80 0.86 1.05 1.35 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 26/02/14 26/02/13 28/02/12 27/01/11 09/02/10 -
Price 0.54 0.455 0.59 0.585 0.96 1.15 1.05 -
P/RPS 0.39 0.38 0.38 0.78 0.75 1.09 0.98 -14.22%
P/EPS 8.01 24.46 38.82 40.62 28.92 9.93 8.90 -1.73%
EY 12.48 4.09 2.58 2.46 3.46 10.07 11.24 1.75%
DY 0.04 0.00 0.00 0.00 0.00 0.00 7.62 -58.29%
P/NAPS 0.78 0.70 0.80 0.79 1.10 1.29 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