[FAJAR] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 48.93%
YoY- 25.66%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 37,742 51,804 58,160 37,815 55,896 17,132 25,653 6.64%
PBT 961 1,752 7,196 6,951 4,473 2,146 1,931 -10.97%
Tax -235 -512 -1,808 -1,804 -381 -16 0 -
NP 726 1,240 5,388 5,147 4,092 2,130 1,931 -15.03%
-
NP to SH 726 1,240 5,279 5,147 4,096 2,134 1,942 -15.11%
-
Tax Rate 24.45% 29.22% 25.13% 25.95% 8.52% 0.75% 0.00% -
Total Cost 37,016 50,564 52,772 32,668 51,804 15,002 23,722 7.69%
-
Net Worth 137,995 146,420 150,350 0 90,249 52,936 46,013 20.06%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 1,878 909 - -
Div Payout % - - - - 45.87% 42.61% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 137,995 146,420 150,350 0 90,249 52,936 46,013 20.06%
NOSH 186,153 167,567 168,121 154,656 125,259 40,959 40,970 28.66%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.92% 2.39% 9.26% 13.61% 7.32% 12.43% 7.53% -
ROE 0.53% 0.85% 3.51% 0.00% 4.54% 4.03% 4.22% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 20.27 30.92 34.59 24.45 44.62 41.83 62.61 -17.12%
EPS 0.39 0.74 3.14 3.33 3.27 5.21 4.74 -34.02%
DPS 0.00 0.00 0.00 0.00 1.50 2.22 0.00 -
NAPS 0.7413 0.8738 0.8943 0.00 0.7205 1.2924 1.1231 -6.68%
Adjusted Per Share Value based on latest NOSH - 154,656
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.07 6.96 7.81 5.08 7.51 2.30 3.44 6.67%
EPS 0.10 0.17 0.71 0.69 0.55 0.29 0.26 -14.70%
DPS 0.00 0.00 0.00 0.00 0.25 0.12 0.00 -
NAPS 0.1853 0.1966 0.2019 0.00 0.1212 0.0711 0.0618 20.06%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.64 0.92 1.21 1.01 0.51 0.72 0.45 -
P/RPS 3.16 2.98 3.50 4.13 1.14 1.72 0.72 27.92%
P/EPS 164.10 124.32 38.54 30.35 15.60 13.82 9.49 60.73%
EY 0.61 0.80 2.60 3.30 6.41 7.24 10.53 -37.76%
DY 0.00 0.00 0.00 0.00 2.94 3.08 0.00 -
P/NAPS 0.86 1.05 1.35 0.00 0.71 0.56 0.40 13.59%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 27/01/11 09/02/10 25/02/09 26/02/08 12/02/07 -
Price 0.585 0.96 1.15 1.05 0.68 0.68 0.56 -
P/RPS 2.89 3.11 3.32 4.29 1.52 1.63 0.89 21.66%
P/EPS 150.00 129.73 36.62 31.55 20.80 13.05 11.81 52.68%
EY 0.67 0.77 2.73 3.17 4.81 7.66 8.46 -34.44%
DY 0.00 0.00 0.00 0.00 2.21 3.26 0.00 -
P/NAPS 0.79 1.10 1.29 0.00 0.94 0.53 0.50 7.91%

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