[FAJAR] YoY Quarter Result on 31-Dec-2010 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 26.75%
YoY- 2.56%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 81,593 37,742 51,804 58,160 37,815 55,896 17,132 29.67%
PBT 1,757 961 1,752 7,196 6,951 4,473 2,146 -3.27%
Tax -956 -235 -512 -1,808 -1,804 -381 -16 97.59%
NP 801 726 1,240 5,388 5,147 4,092 2,130 -15.02%
-
NP to SH 801 726 1,240 5,279 5,147 4,096 2,134 -15.05%
-
Tax Rate 54.41% 24.45% 29.22% 25.13% 25.95% 8.52% 0.75% -
Total Cost 80,792 37,016 50,564 52,772 32,668 51,804 15,002 32.36%
-
Net Worth 155,119 137,995 146,420 150,350 0 90,249 52,936 19.60%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - 1,878 909 -
Div Payout % - - - - - 45.87% 42.61% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 155,119 137,995 146,420 150,350 0 90,249 52,936 19.60%
NOSH 210,789 186,153 167,567 168,121 154,656 125,259 40,959 31.36%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.98% 1.92% 2.39% 9.26% 13.61% 7.32% 12.43% -
ROE 0.52% 0.53% 0.85% 3.51% 0.00% 4.54% 4.03% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 38.71 20.27 30.92 34.59 24.45 44.62 41.83 -1.28%
EPS 0.38 0.39 0.74 3.14 3.33 3.27 5.21 -35.33%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 2.22 -
NAPS 0.7359 0.7413 0.8738 0.8943 0.00 0.7205 1.2924 -8.95%
Adjusted Per Share Value based on latest NOSH - 168,121
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 10.96 5.07 6.96 7.81 5.08 7.51 2.30 29.69%
EPS 0.11 0.10 0.17 0.71 0.69 0.55 0.29 -14.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.12 -
NAPS 0.2083 0.1853 0.1966 0.2019 0.00 0.1212 0.0711 19.60%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.59 0.64 0.92 1.21 1.01 0.51 0.72 -
P/RPS 1.52 3.16 2.98 3.50 4.13 1.14 1.72 -2.03%
P/EPS 155.26 164.10 124.32 38.54 30.35 15.60 13.82 49.60%
EY 0.64 0.61 0.80 2.60 3.30 6.41 7.24 -33.23%
DY 0.00 0.00 0.00 0.00 0.00 2.94 3.08 -
P/NAPS 0.80 0.86 1.05 1.35 0.00 0.71 0.56 6.11%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 26/02/13 28/02/12 27/01/11 09/02/10 25/02/09 26/02/08 -
Price 0.59 0.585 0.96 1.15 1.05 0.68 0.68 -
P/RPS 1.52 2.89 3.11 3.32 4.29 1.52 1.63 -1.15%
P/EPS 155.26 150.00 129.73 36.62 31.55 20.80 13.05 51.03%
EY 0.64 0.67 0.77 2.73 3.17 4.81 7.66 -33.85%
DY 0.00 0.00 0.00 0.00 0.00 2.21 3.26 -
P/NAPS 0.80 0.79 1.10 1.29 0.00 0.94 0.53 7.09%

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