[FAJAR] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -19.34%
YoY- -56.79%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 318,701 258,350 117,938 208,190 153,966 185,550 101,007 21.09%
PBT 4,884 5,695 -29,382 15,130 33,989 21,910 16,056 -17.98%
Tax -2,328 -1,410 7,196 -4,048 -8,671 -3,910 327 -
NP 2,556 4,285 -22,186 11,082 25,318 18,000 16,383 -26.61%
-
NP to SH 3,401 4,285 -22,186 10,973 25,396 18,028 15,954 -22.70%
-
Tax Rate 47.67% 24.76% - 26.75% 25.51% 17.85% -2.04% -
Total Cost 316,145 254,065 140,124 197,108 128,648 167,550 84,624 24.55%
-
Net Worth 149,146 148,660 137,969 144,496 131,465 0 72,209 12.84%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - 10,151 3,188 7,363 4,748 -
Div Payout % - - - 92.51% 12.56% 40.85% 29.76% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 149,146 148,660 137,969 144,496 131,465 0 72,209 12.84%
NOSH 226,734 193,947 190,303 166,739 157,765 137,124 90,137 16.61%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.80% 1.66% -18.81% 5.32% 16.44% 9.70% 16.22% -
ROE 2.28% 2.88% -16.08% 7.59% 19.32% 0.00% 22.09% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 140.56 133.21 61.97 124.86 97.59 135.31 112.06 3.84%
EPS 1.50 2.21 -11.66 6.58 16.10 13.15 17.70 -33.71%
DPS 0.00 0.00 0.00 6.00 2.00 5.37 5.27 -
NAPS 0.6578 0.7665 0.725 0.8666 0.8333 0.00 0.8011 -3.22%
Adjusted Per Share Value based on latest NOSH - 166,739
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 42.80 34.69 15.84 27.96 20.68 24.92 13.56 21.10%
EPS 0.46 0.58 -2.98 1.47 3.41 2.42 2.14 -22.59%
DPS 0.00 0.00 0.00 1.36 0.43 0.99 0.64 -
NAPS 0.2003 0.1996 0.1853 0.194 0.1765 0.00 0.097 12.83%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.505 0.62 0.67 0.84 0.98 1.15 0.56 -
P/RPS 0.36 0.47 1.08 0.67 1.00 0.85 0.50 -5.32%
P/EPS 33.67 28.06 -5.75 12.76 6.09 8.75 3.16 48.31%
EY 2.97 3.56 -17.40 7.83 16.43 11.43 31.61 -32.56%
DY 0.00 0.00 0.00 7.14 2.04 4.67 9.41 -
P/NAPS 0.77 0.81 0.92 0.97 1.18 0.00 0.70 1.60%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 02/11/12 17/11/11 18/11/10 26/10/09 26/11/08 -
Price 0.435 0.61 0.69 0.89 1.09 1.23 0.41 -
P/RPS 0.31 0.46 1.11 0.71 1.12 0.91 0.37 -2.90%
P/EPS 29.00 27.61 -5.92 13.52 6.77 9.36 2.32 52.31%
EY 3.45 3.62 -16.90 7.39 14.77 10.69 43.17 -34.35%
DY 0.00 0.00 0.00 6.74 1.83 4.37 12.85 -
P/NAPS 0.66 0.80 0.95 1.03 1.31 0.00 0.51 4.38%

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