[FAJAR] YoY Quarter Result on 30-Sep-2012 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
02-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 103.12%
YoY- -59.06%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 109,397 82,708 77,589 32,439 55,176 28,033 40,011 18.24%
PBT 11,833 1,008 918 916 2,034 5,616 4,674 16.73%
Tax -3,965 -645 -181 -288 -500 -1,460 -1,216 21.76%
NP 7,868 363 737 628 1,534 4,156 3,458 14.67%
-
NP to SH 2,776 1,111 737 628 1,534 4,165 3,456 -3.58%
-
Tax Rate 33.51% 63.99% 19.72% 31.44% 24.58% 26.00% 26.02% -
Total Cost 101,529 82,345 76,852 31,811 53,642 23,877 36,553 18.55%
-
Net Worth 217,420 149,146 148,660 137,969 144,496 131,465 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 33 - - - - - 5,484 -57.33%
Div Payout % 1.19% - - - - - 158.71% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 217,420 149,146 148,660 137,969 144,496 131,465 0 -
NOSH 330,476 226,734 193,947 190,303 166,739 157,765 137,124 15.78%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.19% 0.44% 0.95% 1.94% 2.78% 14.83% 8.64% -
ROE 1.28% 0.74% 0.50% 0.46% 1.06% 3.17% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 33.10 36.48 40.01 17.05 33.09 17.77 29.18 2.12%
EPS 0.84 0.49 0.38 0.33 0.92 2.64 2.52 -16.72%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 4.00 -63.14%
NAPS 0.6579 0.6578 0.7665 0.725 0.8666 0.8333 0.00 -
Adjusted Per Share Value based on latest NOSH - 190,303
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.69 11.11 10.42 4.36 7.41 3.76 5.37 18.25%
EPS 0.37 0.15 0.10 0.08 0.21 0.56 0.46 -3.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.74 -
NAPS 0.292 0.2003 0.1996 0.1853 0.194 0.1765 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.435 0.505 0.62 0.67 0.84 0.98 1.15 -
P/RPS 1.31 1.38 1.55 3.93 2.54 5.52 3.94 -16.75%
P/EPS 51.79 103.06 163.16 203.03 91.30 37.12 45.63 2.13%
EY 1.93 0.97 0.61 0.49 1.10 2.69 2.19 -2.08%
DY 0.02 0.00 0.00 0.00 0.00 0.00 3.48 -57.66%
P/NAPS 0.66 0.77 0.81 0.92 0.97 1.18 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 27/11/13 02/11/12 17/11/11 18/11/10 26/10/09 -
Price 0.515 0.435 0.61 0.69 0.89 1.09 1.23 -
P/RPS 1.56 1.19 1.52 4.05 2.69 6.13 4.22 -15.27%
P/EPS 61.31 88.78 160.53 209.09 96.74 41.29 48.80 3.87%
EY 1.63 1.13 0.62 0.48 1.03 2.42 2.05 -3.74%
DY 0.02 0.00 0.00 0.00 0.00 0.00 3.25 -57.17%
P/NAPS 0.78 0.66 0.80 0.95 1.03 1.31 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