[FAJAR] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -31.01%
YoY- -20.66%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 167,469 139,771 127,191 83,820 125,667 21,474 22,628 39.55%
PBT 24,388 18,383 8,301 7,367 10,072 1,176 -44,215 -
Tax -5,333 -38 -527 625 -242 45 131 -
NP 19,055 18,345 7,774 7,992 9,830 1,221 -44,084 -
-
NP to SH 19,079 17,916 7,849 8,070 10,172 1,221 -44,084 -
-
Tax Rate 21.87% 0.21% 6.35% -8.48% 2.40% -3.83% - -
Total Cost 148,414 121,426 119,417 75,828 115,837 20,253 66,712 14.24%
-
Net Worth 0 90,249 52,936 46,013 54,101 29,610 19,366 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,484 5,717 2,137 - - - - -
Div Payout % 28.75% 31.91% 27.23% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 0 90,249 52,936 46,013 54,101 29,610 19,366 -
NOSH 154,656 125,259 40,959 40,970 40,986 45,000 41,204 24.63%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.38% 13.13% 6.11% 9.53% 7.82% 5.69% -194.82% -
ROE 0.00% 19.85% 14.83% 17.54% 18.80% 4.12% -227.63% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 108.28 111.58 310.53 204.59 306.61 47.72 54.92 11.96%
EPS 12.34 14.30 19.16 19.70 24.82 2.71 -106.99 -
DPS 3.55 4.56 5.22 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7205 1.2924 1.1231 1.32 0.658 0.47 -
Adjusted Per Share Value based on latest NOSH - 40,970
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 22.49 18.77 17.08 11.26 16.88 2.88 3.04 39.54%
EPS 2.56 2.41 1.05 1.08 1.37 0.16 -5.92 -
DPS 0.74 0.77 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1212 0.0711 0.0618 0.0726 0.0398 0.026 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.01 0.51 0.72 0.45 0.26 0.66 0.55 -
P/RPS 0.93 0.46 0.23 0.22 0.08 1.38 1.00 -1.20%
P/EPS 8.19 3.57 3.76 2.28 1.05 24.32 -0.51 -
EY 12.21 28.05 26.61 43.77 95.45 4.11 -194.52 -
DY 3.51 8.95 7.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.71 0.56 0.40 0.20 1.00 1.17 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 09/02/10 25/02/09 26/02/08 12/02/07 23/02/06 25/02/05 25/02/04 -
Price 1.05 0.68 0.68 0.56 0.30 0.78 0.52 -
P/RPS 0.97 0.61 0.22 0.27 0.10 1.63 0.95 0.34%
P/EPS 8.51 4.75 3.55 2.84 1.21 28.75 -0.49 -
EY 11.75 21.03 28.18 35.17 82.73 3.48 -205.75 -
DY 3.38 6.71 7.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.94 0.53 0.50 0.23 1.19 1.11 -

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