[FAJAR] YoY TTM Result on 31-Mar-2008 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 41.65%
YoY- 25.8%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 170,683 176,439 160,658 98,089 92,453 149,189 24,616 38.06%
PBT 29,492 26,039 16,810 11,148 8,568 12,344 1,807 59.23%
Tax -7,453 -6,666 -774 -104 202 222 -419 61.53%
NP 22,039 19,373 16,036 11,044 8,770 12,566 1,388 58.50%
-
NP to SH 22,005 19,389 15,615 11,118 8,838 12,922 1,388 58.46%
-
Tax Rate 25.27% 25.60% 4.60% 0.93% -2.36% -1.80% 23.19% -
Total Cost 148,644 157,066 144,622 87,045 83,683 136,623 23,228 36.23%
-
Net Worth 143,729 0 99,040 64,082 50,405 41,563 27,832 31.45%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 10,151 8,673 4,102 3,752 - - - -
Div Payout % 46.13% 44.74% 26.28% 33.75% - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 143,729 0 99,040 64,082 50,405 41,563 27,832 31.45%
NOSH 169,193 159,440 133,442 43,646 41,010 40,997 41,044 26.61%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 12.91% 10.98% 9.98% 11.26% 9.49% 8.42% 5.64% -
ROE 15.31% 0.00% 15.77% 17.35% 17.53% 31.09% 4.99% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 100.88 110.66 120.40 224.73 225.44 363.90 59.97 9.05%
EPS 13.01 12.16 11.70 25.47 21.55 31.52 3.38 25.17%
DPS 6.00 5.44 3.07 8.60 0.00 0.00 0.00 -
NAPS 0.8495 0.00 0.7422 1.4682 1.2291 1.0138 0.6781 3.82%
Adjusted Per Share Value based on latest NOSH - 43,646
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 22.92 23.69 21.57 13.17 12.41 20.03 3.31 38.03%
EPS 2.95 2.60 2.10 1.49 1.19 1.74 0.19 57.91%
DPS 1.36 1.16 0.55 0.50 0.00 0.00 0.00 -
NAPS 0.193 0.00 0.133 0.0861 0.0677 0.0558 0.0374 31.43%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.11 1.01 0.87 0.70 0.55 0.42 0.41 -
P/RPS 1.10 0.91 0.72 0.31 0.24 0.12 0.68 8.34%
P/EPS 8.53 8.31 7.43 2.75 2.55 1.33 12.12 -5.68%
EY 11.72 12.04 13.45 36.39 39.18 75.04 8.25 6.02%
DY 5.41 5.39 3.53 12.28 0.00 0.00 0.00 -
P/NAPS 1.31 0.00 1.17 0.48 0.45 0.41 0.60 13.89%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 05/05/11 29/04/10 29/04/09 27/05/08 25/05/07 26/05/06 25/05/05 -
Price 1.07 1.04 0.89 0.77 0.71 0.42 0.33 -
P/RPS 1.06 0.94 0.74 0.34 0.31 0.12 0.55 11.54%
P/EPS 8.23 8.55 7.61 3.02 3.29 1.33 9.76 -2.80%
EY 12.15 11.69 13.15 33.08 30.35 75.04 10.25 2.87%
DY 5.61 5.23 3.45 11.17 0.00 0.00 0.00 -
P/NAPS 1.26 0.00 1.20 0.52 0.58 0.41 0.49 17.03%

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