[FAJAR] YoY Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 233.73%
YoY- 0.73%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 86,193 77,826 94,991 42,828 38,852 99,119 11,024 40.85%
PBT 12,812 11,625 7,787 3,055 3,012 8,344 233 94.94%
Tax -3,268 -3,020 -1,084 -16 0 0 -2 243.00%
NP 9,544 8,605 6,703 3,039 3,012 8,344 231 85.87%
-
NP to SH 9,444 8,603 6,710 3,047 3,025 8,354 231 85.55%
-
Tax Rate 25.51% 25.98% 13.92% 0.52% 0.00% 0.00% 0.86% -
Total Cost 76,649 69,221 88,288 39,789 35,840 90,775 10,793 38.62%
-
Net Worth 145,868 0 77,601 53,000 46,034 54,108 27,142 32.33%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 5,830 1,615 910 - - - -
Div Payout % - 67.77% 24.08% 29.88% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 145,868 0 77,601 53,000 46,034 54,108 27,142 32.33%
NOSH 163,108 145,766 107,704 41,009 40,989 40,991 41,249 25.73%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.07% 11.06% 7.06% 7.10% 7.75% 8.42% 2.10% -
ROE 6.47% 0.00% 8.65% 5.75% 6.57% 15.44% 0.85% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 52.84 53.39 88.20 104.43 94.79 241.81 26.72 12.02%
EPS 5.79 5.90 6.23 7.43 7.38 20.38 0.56 47.57%
DPS 0.00 4.00 1.50 2.22 0.00 0.00 0.00 -
NAPS 0.8943 0.00 0.7205 1.2924 1.1231 1.32 0.658 5.24%
Adjusted Per Share Value based on latest NOSH - 40,959
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 11.57 10.45 12.76 5.75 5.22 13.31 1.48 40.85%
EPS 1.27 1.16 0.90 0.41 0.41 1.12 0.03 86.63%
DPS 0.00 0.78 0.22 0.12 0.00 0.00 0.00 -
NAPS 0.1959 0.00 0.1042 0.0712 0.0618 0.0727 0.0364 32.36%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.21 1.01 0.51 0.72 0.45 0.26 0.66 -
P/RPS 2.29 1.89 0.58 0.69 0.47 0.11 2.47 -1.25%
P/EPS 20.90 17.11 8.19 9.69 6.10 1.28 117.86 -25.03%
EY 4.79 5.84 12.22 10.32 16.40 78.38 0.85 33.38%
DY 0.00 3.96 2.94 3.08 0.00 0.00 0.00 -
P/NAPS 1.35 0.00 0.71 0.56 0.40 0.20 1.00 5.12%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 27/01/11 09/02/10 25/02/09 26/02/08 12/02/07 23/02/06 25/02/05 -
Price 1.15 1.05 0.68 0.68 0.56 0.30 0.78 -
P/RPS 2.18 1.97 0.77 0.65 0.59 0.12 2.92 -4.75%
P/EPS 19.86 17.79 10.91 9.15 7.59 1.47 139.29 -27.71%
EY 5.03 5.62 9.16 10.93 13.18 67.93 0.72 38.24%
DY 0.00 3.81 2.21 3.26 0.00 0.00 0.00 -
P/NAPS 1.29 0.00 0.94 0.53 0.50 0.23 1.19 1.35%

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