[FAJAR] YoY Quarter Result on 31-Dec-2011 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -19.17%
YoY- -76.51%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 85,916 81,593 37,742 51,804 58,160 37,815 55,896 7.42%
PBT 1,021 1,757 961 1,752 7,196 6,951 4,473 -21.81%
Tax -711 -956 -235 -512 -1,808 -1,804 -381 10.95%
NP 310 801 726 1,240 5,388 5,147 4,092 -34.93%
-
NP to SH 1,476 801 726 1,240 5,279 5,147 4,096 -15.63%
-
Tax Rate 69.64% 54.41% 24.45% 29.22% 25.13% 25.95% 8.52% -
Total Cost 85,606 80,792 37,016 50,564 52,772 32,668 51,804 8.72%
-
Net Worth 212,511 155,119 137,995 146,420 150,350 0 90,249 15.33%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - 1,878 -
Div Payout % - - - - - - 45.87% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 212,511 155,119 137,995 146,420 150,350 0 90,249 15.33%
NOSH 328,000 210,789 186,153 167,567 168,121 154,656 125,259 17.39%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 0.36% 0.98% 1.92% 2.39% 9.26% 13.61% 7.32% -
ROE 0.69% 0.52% 0.53% 0.85% 3.51% 0.00% 4.54% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 26.19 38.71 20.27 30.92 34.59 24.45 44.62 -8.49%
EPS 0.45 0.38 0.39 0.74 3.14 3.33 3.27 -28.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.6479 0.7359 0.7413 0.8738 0.8943 0.00 0.7205 -1.75%
Adjusted Per Share Value based on latest NOSH - 167,567
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 11.54 10.96 5.07 6.96 7.81 5.08 7.51 7.41%
EPS 0.20 0.11 0.10 0.17 0.71 0.69 0.55 -15.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.2854 0.2083 0.1853 0.1966 0.2019 0.00 0.1212 15.33%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.405 0.59 0.64 0.92 1.21 1.01 0.51 -
P/RPS 1.55 1.52 3.16 2.98 3.50 4.13 1.14 5.25%
P/EPS 90.00 155.26 164.10 124.32 38.54 30.35 15.60 33.90%
EY 1.11 0.64 0.61 0.80 2.60 3.30 6.41 -25.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.94 -
P/NAPS 0.63 0.80 0.86 1.05 1.35 0.00 0.71 -1.97%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 26/02/14 26/02/13 28/02/12 27/01/11 09/02/10 25/02/09 -
Price 0.455 0.59 0.585 0.96 1.15 1.05 0.68 -
P/RPS 1.74 1.52 2.89 3.11 3.32 4.29 1.52 2.27%
P/EPS 101.11 155.26 150.00 129.73 36.62 31.55 20.80 30.13%
EY 0.99 0.64 0.67 0.77 2.73 3.17 4.81 -23.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.21 -
P/NAPS 0.70 0.80 0.79 1.10 1.29 0.00 0.94 -4.79%

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