[FAJAR] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 2.51%
YoY- -2.74%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 174,311 167,469 139,771 127,191 83,820 125,667 21,474 41.74%
PBT 34,234 24,388 18,383 8,301 7,367 10,072 1,176 75.34%
Tax -8,675 -5,333 -38 -527 625 -242 45 -
NP 25,559 19,055 18,345 7,774 7,992 9,830 1,221 65.97%
-
NP to SH 25,528 19,079 17,916 7,849 8,070 10,172 1,221 65.93%
-
Tax Rate 25.34% 21.87% 0.21% 6.35% -8.48% 2.40% -3.83% -
Total Cost 148,752 148,414 121,426 119,417 75,828 115,837 20,253 39.40%
-
Net Worth 150,350 0 90,249 52,936 46,013 54,101 29,610 31.08%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 3,188 5,484 5,717 2,137 - - - -
Div Payout % 12.49% 28.75% 31.91% 27.23% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 150,350 0 90,249 52,936 46,013 54,101 29,610 31.08%
NOSH 168,121 154,656 125,259 40,959 40,970 40,986 45,000 24.55%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 14.66% 11.38% 13.13% 6.11% 9.53% 7.82% 5.69% -
ROE 16.98% 0.00% 19.85% 14.83% 17.54% 18.80% 4.12% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 103.68 108.28 111.58 310.53 204.59 306.61 47.72 13.79%
EPS 15.18 12.34 14.30 19.16 19.70 24.82 2.71 33.24%
DPS 1.90 3.55 4.56 5.22 0.00 0.00 0.00 -
NAPS 0.8943 0.00 0.7205 1.2924 1.1231 1.32 0.658 5.24%
Adjusted Per Share Value based on latest NOSH - 40,959
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 23.41 22.49 18.77 17.08 11.26 16.88 2.88 41.77%
EPS 3.43 2.56 2.41 1.05 1.08 1.37 0.16 66.63%
DPS 0.43 0.74 0.77 0.29 0.00 0.00 0.00 -
NAPS 0.2019 0.00 0.1212 0.0711 0.0618 0.0726 0.0398 31.06%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.21 1.01 0.51 0.72 0.45 0.26 0.66 -
P/RPS 1.17 0.93 0.46 0.23 0.22 0.08 1.38 -2.71%
P/EPS 7.97 8.19 3.57 3.76 2.28 1.05 24.32 -16.96%
EY 12.55 12.21 28.05 26.61 43.77 95.45 4.11 20.43%
DY 1.57 3.51 8.95 7.25 0.00 0.00 0.00 -
P/NAPS 1.35 0.00 0.71 0.56 0.40 0.20 1.00 5.12%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 27/01/11 09/02/10 25/02/09 26/02/08 12/02/07 23/02/06 25/02/05 -
Price 1.15 1.05 0.68 0.68 0.56 0.30 0.78 -
P/RPS 1.11 0.97 0.61 0.22 0.27 0.10 1.63 -6.20%
P/EPS 7.57 8.51 4.75 3.55 2.84 1.21 28.75 -19.93%
EY 13.20 11.75 21.03 28.18 35.17 82.73 3.48 24.86%
DY 1.65 3.38 6.71 7.68 0.00 0.00 0.00 -
P/NAPS 1.29 0.00 0.94 0.53 0.50 0.23 1.19 1.35%

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