[FAJAR] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 8.68%
YoY- 10.33%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 61,494 116,124 85,916 81,593 37,742 51,804 58,160 0.93%
PBT 10,191 22,355 1,021 1,757 961 1,752 7,196 5.96%
Tax -3,944 -5,832 -711 -956 -235 -512 -1,808 13.86%
NP 6,247 16,523 310 801 726 1,240 5,388 2.49%
-
NP to SH 2,181 8,299 1,476 801 726 1,240 5,279 -13.68%
-
Tax Rate 38.70% 26.09% 69.64% 54.41% 24.45% 29.22% 25.13% -
Total Cost 55,247 99,601 85,606 80,792 37,016 50,564 52,772 0.76%
-
Net Worth 233,657 229,045 212,511 155,119 137,995 146,420 150,350 7.61%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 36 32 - - - - - -
Div Payout % 1.67% 0.40% - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 233,657 229,045 212,511 155,119 137,995 146,420 150,350 7.61%
NOSH 363,499 329,325 328,000 210,789 186,153 167,567 168,121 13.70%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.16% 14.23% 0.36% 0.98% 1.92% 2.39% 9.26% -
ROE 0.93% 3.62% 0.69% 0.52% 0.53% 0.85% 3.51% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.92 35.26 26.19 38.71 20.27 30.92 34.59 -11.22%
EPS 0.60 2.52 0.45 0.38 0.39 0.74 3.14 -24.08%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6428 0.6955 0.6479 0.7359 0.7413 0.8738 0.8943 -5.35%
Adjusted Per Share Value based on latest NOSH - 210,789
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.26 15.59 11.54 10.96 5.07 6.96 7.81 0.93%
EPS 0.29 1.11 0.20 0.11 0.10 0.17 0.71 -13.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3138 0.3076 0.2854 0.2083 0.1853 0.1966 0.2019 7.61%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.555 0.515 0.405 0.59 0.64 0.92 1.21 -
P/RPS 3.28 1.46 1.55 1.52 3.16 2.98 3.50 -1.07%
P/EPS 92.50 20.44 90.00 155.26 164.10 124.32 38.54 15.69%
EY 1.08 4.89 1.11 0.64 0.61 0.80 2.60 -13.60%
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.74 0.63 0.80 0.86 1.05 1.35 -7.23%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 24/02/16 25/02/15 26/02/14 26/02/13 28/02/12 27/01/11 -
Price 0.695 0.54 0.455 0.59 0.585 0.96 1.15 -
P/RPS 4.11 1.53 1.74 1.52 2.89 3.11 3.32 3.61%
P/EPS 115.83 21.43 101.11 155.26 150.00 129.73 36.62 21.13%
EY 0.86 4.67 0.99 0.64 0.67 0.77 2.73 -17.49%
DY 0.01 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.78 0.70 0.80 0.79 1.10 1.29 -2.91%

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