[FAJAR] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 10.23%
YoY- 18.33%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 185,030 176,454 168,017 161,698 172,625 75,225 108,726 9.25%
PBT 4,601 -1,410 21,009 25,749 18,430 14,218 10,366 -12.65%
Tax -724 -117 -5,486 -6,785 -2,426 -21 -564 4.24%
NP 3,877 -1,528 15,522 18,964 16,004 14,197 9,802 -14.31%
-
NP to SH 3,877 -1,528 15,389 18,965 16,028 14,212 9,825 -14.34%
-
Tax Rate 15.74% - 26.11% 26.35% 13.16% 0.15% 5.44% -
Total Cost 181,153 177,982 152,494 142,734 156,621 61,028 98,924 10.59%
-
Net Worth 140,128 141,950 140,070 0 86,286 61,491 50,401 18.56%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 13,190 12,091 2,325 3,305 - -
Div Payout % - - 85.71% 63.76% 14.51% 23.26% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 140,128 141,950 140,070 0 86,286 61,491 50,401 18.56%
NOSH 187,612 171,044 164,885 151,145 116,257 41,882 41,007 28.81%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.10% -0.87% 9.24% 11.73% 9.27% 18.87% 9.02% -
ROE 2.77% -1.08% 10.99% 0.00% 18.58% 23.11% 19.49% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 98.62 103.16 101.90 106.98 148.49 179.61 265.14 -15.18%
EPS 2.07 -0.89 9.33 12.55 13.79 33.93 23.96 -33.48%
DPS 0.00 0.00 8.00 8.00 2.00 7.89 0.00 -
NAPS 0.7469 0.8299 0.8495 0.00 0.7422 1.4682 1.2291 -7.95%
Adjusted Per Share Value based on latest NOSH - 159,440
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 24.85 23.70 22.56 21.71 23.18 10.10 14.60 9.25%
EPS 0.52 -0.21 2.07 2.55 2.15 1.91 1.32 -14.36%
DPS 0.00 0.00 1.77 1.62 0.31 0.44 0.00 -
NAPS 0.1882 0.1906 0.1881 0.00 0.1159 0.0826 0.0677 18.55%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.625 0.94 1.11 1.01 0.87 0.70 0.55 -
P/RPS 0.63 0.91 1.09 0.94 0.59 0.39 0.21 20.07%
P/EPS 30.24 -105.22 11.89 8.05 6.31 2.06 2.30 53.56%
EY 3.31 -0.95 8.41 12.42 15.85 48.48 43.56 -34.89%
DY 0.00 0.00 7.21 7.92 2.30 11.28 0.00 -
P/NAPS 0.84 1.13 1.31 0.00 1.17 0.48 0.45 10.95%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 22/05/12 05/05/11 29/04/10 29/04/09 27/05/08 25/05/07 -
Price 0.70 0.87 1.07 1.04 0.89 0.77 0.71 -
P/RPS 0.71 0.84 1.05 0.97 0.60 0.43 0.27 17.46%
P/EPS 33.87 -97.39 11.46 8.29 6.46 2.27 2.96 50.05%
EY 2.95 -1.03 8.72 12.07 15.49 44.07 33.75 -33.35%
DY 0.00 0.00 7.48 7.69 2.25 10.25 0.00 -
P/NAPS 0.94 1.05 1.26 0.00 1.20 0.52 0.58 8.37%

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