[FAJAR] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 12.3%
YoY- 128.26%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 201,834 174,311 167,469 139,771 127,191 83,820 125,667 8.21%
PBT 9,686 34,234 24,388 18,383 8,301 7,367 10,072 -0.64%
Tax -2,752 -8,675 -5,333 -38 -527 625 -242 49.93%
NP 6,934 25,559 19,055 18,345 7,774 7,992 9,830 -5.64%
-
NP to SH 6,934 25,528 19,079 17,916 7,849 8,070 10,172 -6.18%
-
Tax Rate 28.41% 25.34% 21.87% 0.21% 6.35% -8.48% 2.40% -
Total Cost 194,900 148,752 148,414 121,426 119,417 75,828 115,837 9.05%
-
Net Worth 146,420 150,350 0 90,249 52,936 46,013 54,101 18.04%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 10,151 3,188 5,484 5,717 2,137 - - -
Div Payout % 146.40% 12.49% 28.75% 31.91% 27.23% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 146,420 150,350 0 90,249 52,936 46,013 54,101 18.04%
NOSH 167,567 168,121 154,656 125,259 40,959 40,970 40,986 26.43%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.44% 14.66% 11.38% 13.13% 6.11% 9.53% 7.82% -
ROE 4.74% 16.98% 0.00% 19.85% 14.83% 17.54% 18.80% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 120.45 103.68 108.28 111.58 310.53 204.59 306.61 -14.41%
EPS 4.14 15.18 12.34 14.30 19.16 19.70 24.82 -25.79%
DPS 6.00 1.90 3.55 4.56 5.22 0.00 0.00 -
NAPS 0.8738 0.8943 0.00 0.7205 1.2924 1.1231 1.32 -6.64%
Adjusted Per Share Value based on latest NOSH - 125,259
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 27.10 23.41 22.49 18.77 17.08 11.26 16.88 8.20%
EPS 0.93 3.43 2.56 2.41 1.05 1.08 1.37 -6.24%
DPS 1.36 0.43 0.74 0.77 0.29 0.00 0.00 -
NAPS 0.1966 0.2019 0.00 0.1212 0.0711 0.0618 0.0726 18.05%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.92 1.21 1.01 0.51 0.72 0.45 0.26 -
P/RPS 0.76 1.17 0.93 0.46 0.23 0.22 0.08 45.50%
P/EPS 22.23 7.97 8.19 3.57 3.76 2.28 1.05 66.28%
EY 4.50 12.55 12.21 28.05 26.61 43.77 95.45 -39.88%
DY 6.52 1.57 3.51 8.95 7.25 0.00 0.00 -
P/NAPS 1.05 1.35 0.00 0.71 0.56 0.40 0.20 31.81%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 27/01/11 09/02/10 25/02/09 26/02/08 12/02/07 23/02/06 -
Price 0.96 1.15 1.05 0.68 0.68 0.56 0.30 -
P/RPS 0.80 1.11 0.97 0.61 0.22 0.27 0.10 41.39%
P/EPS 23.20 7.57 8.51 4.75 3.55 2.84 1.21 63.56%
EY 4.31 13.20 11.75 21.03 28.18 35.17 82.73 -38.87%
DY 6.25 1.65 3.38 6.71 7.68 0.00 0.00 -
P/NAPS 1.10 1.29 0.00 0.94 0.53 0.50 0.23 29.78%

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