[FAJAR] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 5.83%
YoY- 6.49%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 103,876 201,834 174,311 167,469 139,771 127,191 83,820 3.63%
PBT -30,173 9,686 34,234 24,388 18,383 8,301 7,367 -
Tax 7,473 -2,752 -8,675 -5,333 -38 -527 625 51.16%
NP -22,700 6,934 25,559 19,055 18,345 7,774 7,992 -
-
NP to SH -22,700 6,934 25,528 19,079 17,916 7,849 8,070 -
-
Tax Rate - 28.41% 25.34% 21.87% 0.21% 6.35% -8.48% -
Total Cost 126,576 194,900 148,752 148,414 121,426 119,417 75,828 8.90%
-
Net Worth 137,995 146,420 150,350 0 90,249 52,936 46,013 20.06%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 137,995 146,420 150,350 0 90,249 52,936 46,013 20.06%
NOSH 186,153 167,567 168,121 154,656 125,259 40,959 40,970 28.66%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -21.85% 3.44% 14.66% 11.38% 13.13% 6.11% 9.53% -
ROE -16.45% 4.74% 16.98% 0.00% 19.85% 14.83% 17.54% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 55.80 120.45 103.68 108.28 111.58 310.53 204.59 -19.45%
EPS -12.19 4.14 15.18 12.34 14.30 19.16 19.70 -
DPS 0.00 6.00 1.90 3.55 4.56 5.22 0.00 -
NAPS 0.7413 0.8738 0.8943 0.00 0.7205 1.2924 1.1231 -6.68%
Adjusted Per Share Value based on latest NOSH - 154,656
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.95 27.10 23.41 22.49 18.77 17.08 11.26 3.63%
EPS -3.05 0.93 3.43 2.56 2.41 1.05 1.08 -
DPS 0.00 1.36 0.43 0.74 0.77 0.29 0.00 -
NAPS 0.1853 0.1966 0.2019 0.00 0.1212 0.0711 0.0618 20.06%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.64 0.92 1.21 1.01 0.51 0.72 0.45 -
P/RPS 1.15 0.76 1.17 0.93 0.46 0.23 0.22 31.70%
P/EPS -5.25 22.23 7.97 8.19 3.57 3.76 2.28 -
EY -19.05 4.50 12.55 12.21 28.05 26.61 43.77 -
DY 0.00 6.52 1.57 3.51 8.95 7.25 0.00 -
P/NAPS 0.86 1.05 1.35 0.00 0.71 0.56 0.40 13.59%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 27/01/11 09/02/10 25/02/09 26/02/08 12/02/07 -
Price 0.585 0.96 1.15 1.05 0.68 0.68 0.56 -
P/RPS 1.05 0.80 1.11 0.97 0.61 0.22 0.27 25.37%
P/EPS -4.80 23.20 7.57 8.51 4.75 3.55 2.84 -
EY -20.84 4.31 13.20 11.75 21.03 28.18 35.17 -
DY 0.00 6.25 1.65 3.38 6.71 7.68 0.00 -
P/NAPS 0.79 1.10 1.29 0.00 0.94 0.53 0.50 7.91%

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