[FAJAR] YoY Quarter Result on 31-Mar-2008 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 256.7%
YoY- 75.27%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 39,820 43,448 34,478 13,591 42,693 34,060 10,538 24.79%
PBT 2,945 7,687 6,036 7,609 4,762 3,561 1,289 14.75%
Tax -847 -2,069 -736 0 -423 0 -464 10.54%
NP 2,098 5,618 5,300 7,609 4,339 3,561 825 16.82%
-
NP to SH 2,098 5,621 5,311 7,612 4,343 3,575 825 16.82%
-
Tax Rate 28.76% 26.92% 12.19% 0.00% 8.88% 0.00% 36.00% -
Total Cost 37,722 37,830 29,178 5,982 38,354 30,499 9,713 25.36%
-
Net Worth 143,729 0 99,040 64,082 50,405 41,563 27,832 31.45%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 10,151 3,188 - 1,614 - - - -
Div Payout % 483.87% 56.73% - 21.22% - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 143,729 0 99,040 64,082 50,405 41,563 27,832 31.45%
NOSH 169,193 159,440 133,442 43,646 41,010 40,997 41,044 26.61%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 5.27% 12.93% 15.37% 55.99% 10.16% 10.46% 7.83% -
ROE 1.46% 0.00% 5.36% 11.88% 8.62% 8.60% 2.96% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 23.54 27.25 25.84 31.14 104.10 83.08 25.67 -1.43%
EPS 1.24 3.53 3.98 17.44 10.59 8.72 2.01 -7.73%
DPS 6.00 2.00 0.00 3.70 0.00 0.00 0.00 -
NAPS 0.8495 0.00 0.7422 1.4682 1.2291 1.0138 0.6781 3.82%
Adjusted Per Share Value based on latest NOSH - 43,646
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 5.35 5.83 4.63 1.83 5.73 4.57 1.42 24.72%
EPS 0.28 0.75 0.71 1.02 0.58 0.48 0.11 16.84%
DPS 1.36 0.43 0.00 0.22 0.00 0.00 0.00 -
NAPS 0.193 0.00 0.133 0.0861 0.0677 0.0558 0.0374 31.43%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.11 1.01 0.87 0.70 0.55 0.42 0.41 -
P/RPS 4.72 3.71 3.37 2.25 0.53 0.51 1.60 19.74%
P/EPS 89.52 28.65 21.86 4.01 5.19 4.82 20.40 27.93%
EY 1.12 3.49 4.57 24.91 19.25 20.76 4.90 -21.79%
DY 5.41 1.98 0.00 5.29 0.00 0.00 0.00 -
P/NAPS 1.31 0.00 1.17 0.48 0.45 0.41 0.60 13.89%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 05/05/11 29/04/10 29/04/09 27/05/08 25/05/07 26/05/06 25/05/05 -
Price 1.07 1.04 0.89 0.77 0.71 0.42 0.33 -
P/RPS 4.55 3.82 3.44 2.47 0.68 0.51 1.29 23.36%
P/EPS 86.29 29.50 22.36 4.42 6.70 4.82 16.42 31.83%
EY 1.16 3.39 4.47 22.65 14.92 20.76 6.09 -24.13%
DY 5.61 1.92 0.00 4.81 0.00 0.00 0.00 -
P/NAPS 1.26 0.00 1.20 0.52 0.58 0.41 0.49 17.03%

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