[FAJAR] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 43.08%
YoY- 353.75%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 426,473 366,209 285,469 185,030 176,454 168,017 161,698 17.52%
PBT 59,946 5,134 5,001 4,601 -1,410 21,009 25,749 15.10%
Tax -19,253 -2,198 -1,681 -724 -117 -5,486 -6,785 18.96%
NP 40,693 2,936 3,320 3,877 -1,528 15,522 18,964 13.55%
-
NP to SH 18,582 4,492 3,324 3,877 -1,528 15,389 18,965 -0.33%
-
Tax Rate 32.12% 42.81% 33.61% 15.74% - 26.11% 26.35% -
Total Cost 385,780 363,273 282,149 181,153 177,982 152,494 142,734 18.00%
-
Net Worth 234,923 193,953 153,257 140,128 141,950 140,070 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 87 - - - - 13,190 12,091 -56.02%
Div Payout % 0.47% - - - - 85.71% 63.76% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 234,923 193,953 153,257 140,128 141,950 140,070 0 -
NOSH 328,702 295,526 207,749 187,612 171,044 164,885 151,145 13.81%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.54% 0.80% 1.16% 2.10% -0.87% 9.24% 11.73% -
ROE 7.91% 2.32% 2.17% 2.77% -1.08% 10.99% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 129.74 123.92 137.41 98.62 103.16 101.90 106.98 3.26%
EPS 5.65 1.52 1.60 2.07 -0.89 9.33 12.55 -12.44%
DPS 0.03 0.00 0.00 0.00 0.00 8.00 8.00 -60.55%
NAPS 0.7147 0.6563 0.7377 0.7469 0.8299 0.8495 0.00 -
Adjusted Per Share Value based on latest NOSH - 187,228
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 57.27 49.18 38.33 24.85 23.70 22.56 21.71 17.52%
EPS 2.50 0.60 0.45 0.52 -0.21 2.07 2.55 -0.32%
DPS 0.01 0.00 0.00 0.00 0.00 1.77 1.62 -57.13%
NAPS 0.3155 0.2604 0.2058 0.1882 0.1906 0.1881 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.585 0.43 0.59 0.625 0.94 1.11 1.01 -
P/RPS 0.45 0.35 0.43 0.63 0.91 1.09 0.94 -11.54%
P/EPS 10.35 28.29 36.88 30.24 -105.22 11.89 8.05 4.27%
EY 9.66 3.53 2.71 3.31 -0.95 8.41 12.42 -4.09%
DY 0.05 0.00 0.00 0.00 0.00 7.21 7.92 -56.97%
P/NAPS 0.82 0.66 0.80 0.84 1.13 1.31 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 21/05/15 22/05/14 20/05/13 22/05/12 05/05/11 29/04/10 -
Price 0.58 0.435 0.595 0.70 0.87 1.07 1.04 -
P/RPS 0.45 0.35 0.43 0.71 0.84 1.05 0.97 -12.00%
P/EPS 10.26 28.62 37.19 33.87 -97.39 11.46 8.29 3.61%
EY 9.75 3.49 2.69 2.95 -1.03 8.72 12.07 -3.49%
DY 0.05 0.00 0.00 0.00 0.00 7.48 7.69 -56.76%
P/NAPS 0.81 0.66 0.81 0.94 1.05 1.26 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