[FAJAR] YoY TTM Result on 30-Sep-2008 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 11.93%
YoY- 108.36%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 208,190 153,966 185,550 101,007 135,712 111,319 77,467 17.90%
PBT 15,130 33,989 21,910 16,056 8,086 11,005 4,505 22.36%
Tax -4,048 -8,671 -3,910 327 -511 625 -253 58.70%
NP 11,082 25,318 18,000 16,383 7,575 11,630 4,252 17.30%
-
NP to SH 10,973 25,396 18,028 15,954 7,657 11,698 4,593 15.61%
-
Tax Rate 26.75% 25.51% 17.85% -2.04% 6.32% -5.68% 5.62% -
Total Cost 197,108 128,648 167,550 84,624 128,137 99,689 73,215 17.93%
-
Net Worth 144,496 131,465 0 72,209 51,692 44,132 31,579 28.83%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 10,151 3,188 7,363 4,748 1,228 - - -
Div Payout % 92.51% 12.56% 40.85% 29.76% 16.04% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 144,496 131,465 0 72,209 51,692 44,132 31,579 28.83%
NOSH 166,739 157,765 137,124 90,137 40,941 41,022 41,001 26.32%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.32% 16.44% 9.70% 16.22% 5.58% 10.45% 5.49% -
ROE 7.59% 19.32% 0.00% 22.09% 14.81% 26.51% 14.54% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 124.86 97.59 135.31 112.06 331.48 271.36 188.94 -6.66%
EPS 6.58 16.10 13.15 17.70 18.70 28.52 11.20 -8.47%
DPS 6.00 2.00 5.37 5.27 3.00 0.00 0.00 -
NAPS 0.8666 0.8333 0.00 0.8011 1.2626 1.0758 0.7702 1.98%
Adjusted Per Share Value based on latest NOSH - 90,137
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 27.96 20.68 24.92 13.56 18.22 14.95 10.40 17.91%
EPS 1.47 3.41 2.42 2.14 1.03 1.57 0.62 15.46%
DPS 1.36 0.43 0.99 0.64 0.16 0.00 0.00 -
NAPS 0.194 0.1765 0.00 0.097 0.0694 0.0593 0.0424 28.83%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.84 0.98 1.15 0.56 0.85 0.45 0.30 -
P/RPS 0.67 1.00 0.85 0.50 0.26 0.17 0.16 26.94%
P/EPS 12.76 6.09 8.75 3.16 4.54 1.58 2.68 29.68%
EY 7.83 16.43 11.43 31.61 22.00 63.37 37.34 -22.91%
DY 7.14 2.04 4.67 9.41 3.53 0.00 0.00 -
P/NAPS 0.97 1.18 0.00 0.70 0.67 0.42 0.39 16.39%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 18/11/10 26/10/09 26/11/08 30/10/07 30/11/06 29/11/05 -
Price 0.89 1.09 1.23 0.41 0.75 0.47 0.26 -
P/RPS 0.71 1.12 0.91 0.37 0.23 0.17 0.14 31.05%
P/EPS 13.52 6.77 9.36 2.32 4.01 1.65 2.32 34.12%
EY 7.39 14.77 10.69 43.17 24.94 60.67 43.08 -25.44%
DY 6.74 1.83 4.37 12.85 4.00 0.00 0.00 -
P/NAPS 1.03 1.31 0.00 0.51 0.59 0.44 0.34 20.27%

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