[FAJAR] YoY TTM Result on 30-Sep-2012 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
02-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -4.26%
YoY- -302.19%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 414,215 318,701 258,350 117,938 208,190 153,966 185,550 14.31%
PBT 15,982 4,884 5,695 -29,382 15,130 33,989 21,910 -5.11%
Tax -8,572 -2,328 -1,410 7,196 -4,048 -8,671 -3,910 13.97%
NP 7,410 2,556 4,285 -22,186 11,082 25,318 18,000 -13.74%
-
NP to SH -927 3,401 4,285 -22,186 10,973 25,396 18,028 -
-
Tax Rate 53.64% 47.67% 24.76% - 26.75% 25.51% 17.85% -
Total Cost 406,805 316,145 254,065 140,124 197,108 128,648 167,550 15.92%
-
Net Worth 217,420 149,146 148,660 137,969 144,496 131,465 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 63 - - - 10,151 3,188 7,363 -54.75%
Div Payout % 0.00% - - - 92.51% 12.56% 40.85% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 217,420 149,146 148,660 137,969 144,496 131,465 0 -
NOSH 330,476 226,734 193,947 190,303 166,739 157,765 137,124 15.78%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.79% 0.80% 1.66% -18.81% 5.32% 16.44% 9.70% -
ROE -0.43% 2.28% 2.88% -16.08% 7.59% 19.32% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 125.34 140.56 133.21 61.97 124.86 97.59 135.31 -1.26%
EPS -0.28 1.50 2.21 -11.66 6.58 16.10 13.15 -
DPS 0.02 0.00 0.00 0.00 6.00 2.00 5.37 -60.61%
NAPS 0.6579 0.6578 0.7665 0.725 0.8666 0.8333 0.00 -
Adjusted Per Share Value based on latest NOSH - 190,303
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 55.62 42.80 34.69 15.84 27.96 20.68 24.92 14.31%
EPS -0.12 0.46 0.58 -2.98 1.47 3.41 2.42 -
DPS 0.01 0.00 0.00 0.00 1.36 0.43 0.99 -53.49%
NAPS 0.292 0.2003 0.1996 0.1853 0.194 0.1765 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.435 0.505 0.62 0.67 0.84 0.98 1.15 -
P/RPS 0.35 0.36 0.47 1.08 0.67 1.00 0.85 -13.74%
P/EPS -155.08 33.67 28.06 -5.75 12.76 6.09 8.75 -
EY -0.64 2.97 3.56 -17.40 7.83 16.43 11.43 -
DY 0.04 0.00 0.00 0.00 7.14 2.04 4.67 -54.75%
P/NAPS 0.66 0.77 0.81 0.92 0.97 1.18 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 27/11/13 02/11/12 17/11/11 18/11/10 26/10/09 -
Price 0.515 0.435 0.61 0.69 0.89 1.09 1.23 -
P/RPS 0.41 0.31 0.46 1.11 0.71 1.12 0.91 -12.43%
P/EPS -183.60 29.00 27.61 -5.92 13.52 6.77 9.36 -
EY -0.54 3.45 3.62 -16.90 7.39 14.77 10.69 -
DY 0.04 0.00 0.00 0.00 6.74 1.83 4.37 -54.24%
P/NAPS 0.78 0.66 0.80 0.95 1.03 1.31 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