[FAJAR] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 0.52%
YoY- 33.8%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 302,201 103,876 201,834 174,311 167,469 139,771 127,191 15.50%
PBT 6,491 -30,173 9,686 34,234 24,388 18,383 8,301 -4.01%
Tax -2,131 7,473 -2,752 -8,675 -5,333 -38 -527 26.19%
NP 4,360 -22,700 6,934 25,559 19,055 18,345 7,774 -9.18%
-
NP to SH 4,360 -22,700 6,934 25,528 19,079 17,916 7,849 -9.32%
-
Tax Rate 32.83% - 28.41% 25.34% 21.87% 0.21% 6.35% -
Total Cost 297,841 126,576 194,900 148,752 148,414 121,426 119,417 16.43%
-
Net Worth 155,119 137,995 146,420 150,350 0 90,249 52,936 19.60%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 155,119 137,995 146,420 150,350 0 90,249 52,936 19.60%
NOSH 210,789 186,153 167,567 168,121 154,656 125,259 40,959 31.36%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.44% -21.85% 3.44% 14.66% 11.38% 13.13% 6.11% -
ROE 2.81% -16.45% 4.74% 16.98% 0.00% 19.85% 14.83% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 143.37 55.80 120.45 103.68 108.28 111.58 310.53 -12.07%
EPS 2.07 -12.19 4.14 15.18 12.34 14.30 19.16 -30.96%
DPS 0.00 0.00 6.00 1.90 3.55 4.56 5.22 -
NAPS 0.7359 0.7413 0.8738 0.8943 0.00 0.7205 1.2924 -8.95%
Adjusted Per Share Value based on latest NOSH - 168,121
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 40.58 13.95 27.10 23.41 22.49 18.77 17.08 15.49%
EPS 0.59 -3.05 0.93 3.43 2.56 2.41 1.05 -9.15%
DPS 0.00 0.00 1.36 0.43 0.74 0.77 0.29 -
NAPS 0.2083 0.1853 0.1966 0.2019 0.00 0.1212 0.0711 19.60%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.59 0.64 0.92 1.21 1.01 0.51 0.72 -
P/RPS 0.41 1.15 0.76 1.17 0.93 0.46 0.23 10.10%
P/EPS 28.52 -5.25 22.23 7.97 8.19 3.57 3.76 40.12%
EY 3.51 -19.05 4.50 12.55 12.21 28.05 26.61 -28.63%
DY 0.00 0.00 6.52 1.57 3.51 8.95 7.25 -
P/NAPS 0.80 0.86 1.05 1.35 0.00 0.71 0.56 6.11%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 26/02/13 28/02/12 27/01/11 09/02/10 25/02/09 26/02/08 -
Price 0.59 0.585 0.96 1.15 1.05 0.68 0.68 -
P/RPS 0.41 1.05 0.80 1.11 0.97 0.61 0.22 10.92%
P/EPS 28.52 -4.80 23.20 7.57 8.51 4.75 3.55 41.47%
EY 3.51 -20.84 4.31 13.20 11.75 21.03 28.18 -29.30%
DY 0.00 0.00 6.25 1.65 3.38 6.71 7.68 -
P/NAPS 0.80 0.79 1.10 1.29 0.00 0.94 0.53 7.09%

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