[FAJAR] YoY Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
05-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -18.52%
YoY- -18.86%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 285,469 185,030 176,454 168,017 161,698 172,625 75,225 24.87%
PBT 5,001 4,601 -1,410 21,009 25,749 18,430 14,218 -15.97%
Tax -1,681 -724 -117 -5,486 -6,785 -2,426 -21 107.52%
NP 3,320 3,877 -1,528 15,522 18,964 16,004 14,197 -21.49%
-
NP to SH 3,324 3,877 -1,528 15,389 18,965 16,028 14,212 -21.49%
-
Tax Rate 33.61% 15.74% - 26.11% 26.35% 13.16% 0.15% -
Total Cost 282,149 181,153 177,982 152,494 142,734 156,621 61,028 29.05%
-
Net Worth 153,257 140,128 141,950 140,070 0 86,286 61,491 16.43%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - 13,190 12,091 2,325 3,305 -
Div Payout % - - - 85.71% 63.76% 14.51% 23.26% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 153,257 140,128 141,950 140,070 0 86,286 61,491 16.43%
NOSH 207,749 187,612 171,044 164,885 151,145 116,257 41,882 30.57%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 1.16% 2.10% -0.87% 9.24% 11.73% 9.27% 18.87% -
ROE 2.17% 2.77% -1.08% 10.99% 0.00% 18.58% 23.11% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 137.41 98.62 103.16 101.90 106.98 148.49 179.61 -4.36%
EPS 1.60 2.07 -0.89 9.33 12.55 13.79 33.93 -39.87%
DPS 0.00 0.00 0.00 8.00 8.00 2.00 7.89 -
NAPS 0.7377 0.7469 0.8299 0.8495 0.00 0.7422 1.4682 -10.83%
Adjusted Per Share Value based on latest NOSH - 169,193
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 38.33 24.85 23.70 22.56 21.71 23.18 10.10 24.87%
EPS 0.45 0.52 -0.21 2.07 2.55 2.15 1.91 -21.40%
DPS 0.00 0.00 0.00 1.77 1.62 0.31 0.44 -
NAPS 0.2058 0.1882 0.1906 0.1881 0.00 0.1159 0.0826 16.42%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.59 0.625 0.94 1.11 1.01 0.87 0.70 -
P/RPS 0.43 0.63 0.91 1.09 0.94 0.59 0.39 1.63%
P/EPS 36.88 30.24 -105.22 11.89 8.05 6.31 2.06 61.70%
EY 2.71 3.31 -0.95 8.41 12.42 15.85 48.48 -38.15%
DY 0.00 0.00 0.00 7.21 7.92 2.30 11.28 -
P/NAPS 0.80 0.84 1.13 1.31 0.00 1.17 0.48 8.88%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 20/05/13 22/05/12 05/05/11 29/04/10 29/04/09 27/05/08 -
Price 0.595 0.70 0.87 1.07 1.04 0.89 0.77 -
P/RPS 0.43 0.71 0.84 1.05 0.97 0.60 0.43 0.00%
P/EPS 37.19 33.87 -97.39 11.46 8.29 6.46 2.27 59.33%
EY 2.69 2.95 -1.03 8.72 12.07 15.49 44.07 -37.23%
DY 0.00 0.00 0.00 7.48 7.69 2.25 10.25 -
P/NAPS 0.81 0.94 1.05 1.26 0.00 1.20 0.52 7.66%

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