[FAJAR] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 15.61%
YoY- -41.45%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 116,124 85,916 81,593 37,742 51,804 58,160 37,815 20.55%
PBT 22,355 1,021 1,757 961 1,752 7,196 6,951 21.48%
Tax -5,832 -711 -956 -235 -512 -1,808 -1,804 21.58%
NP 16,523 310 801 726 1,240 5,388 5,147 21.44%
-
NP to SH 8,299 1,476 801 726 1,240 5,279 5,147 8.28%
-
Tax Rate 26.09% 69.64% 54.41% 24.45% 29.22% 25.13% 25.95% -
Total Cost 99,601 85,606 80,792 37,016 50,564 52,772 32,668 20.40%
-
Net Worth 229,045 212,511 155,119 137,995 146,420 150,350 0 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 32 - - - - - - -
Div Payout % 0.40% - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 229,045 212,511 155,119 137,995 146,420 150,350 0 -
NOSH 329,325 328,000 210,789 186,153 167,567 168,121 154,656 13.41%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.23% 0.36% 0.98% 1.92% 2.39% 9.26% 13.61% -
ROE 3.62% 0.69% 0.52% 0.53% 0.85% 3.51% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 35.26 26.19 38.71 20.27 30.92 34.59 24.45 6.28%
EPS 2.52 0.45 0.38 0.39 0.74 3.14 3.33 -4.53%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6955 0.6479 0.7359 0.7413 0.8738 0.8943 0.00 -
Adjusted Per Share Value based on latest NOSH - 186,153
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.59 11.54 10.96 5.07 6.96 7.81 5.08 20.53%
EPS 1.11 0.20 0.11 0.10 0.17 0.71 0.69 8.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3076 0.2854 0.2083 0.1853 0.1966 0.2019 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.515 0.405 0.59 0.64 0.92 1.21 1.01 -
P/RPS 1.46 1.55 1.52 3.16 2.98 3.50 4.13 -15.90%
P/EPS 20.44 90.00 155.26 164.10 124.32 38.54 30.35 -6.37%
EY 4.89 1.11 0.64 0.61 0.80 2.60 3.30 6.77%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.80 0.86 1.05 1.35 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 26/02/14 26/02/13 28/02/12 27/01/11 09/02/10 -
Price 0.54 0.455 0.59 0.585 0.96 1.15 1.05 -
P/RPS 1.53 1.74 1.52 2.89 3.11 3.32 4.29 -15.78%
P/EPS 21.43 101.11 155.26 150.00 129.73 36.62 31.55 -6.24%
EY 4.67 0.99 0.64 0.67 0.77 2.73 3.17 6.66%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.70 0.80 0.79 1.10 1.29 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