[FAJAR] YoY Cumulative 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- 65.34%
YoY- 18.33%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 138,773 132,341 126,013 121,274 129,469 56,419 81,545 9.25%
PBT 3,451 -1,058 15,757 19,312 13,823 10,664 7,775 -12.65%
Tax -543 -88 -4,115 -5,089 -1,820 -16 -423 4.24%
NP 2,908 -1,146 11,642 14,223 12,003 10,648 7,352 -14.31%
-
NP to SH 2,908 -1,146 11,542 14,224 12,021 10,659 7,369 -14.34%
-
Tax Rate 15.73% - 26.12% 26.35% 13.17% 0.15% 5.44% -
Total Cost 135,865 133,487 114,371 107,051 117,466 45,771 74,193 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 - - 9,893 9,068 1,743 2,479 - -
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 2.08% -0.81% 8.24% 0.00% 13.93% 17.33% 14.62% -
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 73.97 77.37 76.42 80.24 111.36 134.71 198.86 -15.18%
EPS 1.55 -0.67 7.00 9.41 10.34 25.45 17.97 -33.50%
DPS 0.00 0.00 6.00 6.00 1.50 5.92 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 18.64 17.77 16.92 16.29 17.39 7.58 10.95 9.26%
EPS 0.39 -0.15 1.55 1.91 1.61 1.43 0.99 -14.36%
DPS 0.00 0.00 1.33 1.22 0.23 0.33 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 0.84 1.21 1.45 1.26 0.78 0.52 0.28 20.07%
P/EPS 40.32 -140.30 15.86 10.73 8.41 2.75 3.06 53.62%
EY 2.48 -0.71 6.31 9.32 11.89 36.36 32.67 -34.90%
DY 0.00 0.00 5.41 5.94 1.72 8.46 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 0.95 1.12 1.40 1.30 0.80 0.57 0.36 17.53%
P/EPS 45.16 -129.85 15.29 11.05 8.61 3.03 3.95 50.03%
EY 2.21 -0.77 6.54 9.05 11.62 33.05 25.31 -33.36%
DY 0.00 0.00 5.61 5.77 1.69 7.69 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