[FAJAR] YoY Quarter Result on 30-Sep-2013 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -41.88%
YoY- 17.36%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 63,063 109,397 82,708 77,589 32,439 55,176 28,033 14.45%
PBT 10,814 11,833 1,008 918 916 2,034 5,616 11.52%
Tax -2,885 -3,965 -645 -181 -288 -500 -1,460 12.00%
NP 7,929 7,868 363 737 628 1,534 4,156 11.35%
-
NP to SH 4,389 2,776 1,111 737 628 1,534 4,165 0.87%
-
Tax Rate 26.68% 33.51% 63.99% 19.72% 31.44% 24.58% 26.00% -
Total Cost 55,134 101,529 82,345 76,852 31,811 53,642 23,877 14.95%
-
Net Worth 233,451 217,420 149,146 148,660 137,969 144,496 131,465 10.03%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 33 - - - - - -
Div Payout % - 1.19% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 233,451 217,420 149,146 148,660 137,969 144,496 131,465 10.03%
NOSH 362,727 330,476 226,734 193,947 190,303 166,739 157,765 14.86%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.57% 7.19% 0.44% 0.95% 1.94% 2.78% 14.83% -
ROE 1.88% 1.28% 0.74% 0.50% 0.46% 1.06% 3.17% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.39 33.10 36.48 40.01 17.05 33.09 17.77 -0.35%
EPS 1.21 0.84 0.49 0.38 0.33 0.92 2.64 -12.18%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6436 0.6579 0.6578 0.7665 0.725 0.8666 0.8333 -4.21%
Adjusted Per Share Value based on latest NOSH - 193,947
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.47 14.69 11.11 10.42 4.36 7.41 3.76 14.47%
EPS 0.59 0.37 0.15 0.10 0.08 0.21 0.56 0.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3135 0.292 0.2003 0.1996 0.1853 0.194 0.1765 10.03%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.505 0.435 0.505 0.62 0.67 0.84 0.98 -
P/RPS 2.90 1.31 1.38 1.55 3.93 2.54 5.52 -10.16%
P/EPS 41.74 51.79 103.06 163.16 203.03 91.30 37.12 1.97%
EY 2.40 1.93 0.97 0.61 0.49 1.10 2.69 -1.88%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.66 0.77 0.81 0.92 0.97 1.18 -6.66%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 27/11/14 27/11/13 02/11/12 17/11/11 18/11/10 -
Price 0.55 0.515 0.435 0.61 0.69 0.89 1.09 -
P/RPS 3.16 1.56 1.19 1.52 4.05 2.69 6.13 -10.44%
P/EPS 45.45 61.31 88.78 160.53 209.09 96.74 41.29 1.61%
EY 2.20 1.63 1.13 0.62 0.48 1.03 2.42 -1.57%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 0.66 0.80 0.95 1.03 1.31 -6.94%

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