[FAJAR] YoY TTM Result on 31-Mar-2011 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
05-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -13.8%
YoY- 13.49%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 288,530 147,106 187,375 170,683 176,439 160,658 98,089 19.69%
PBT 5,992 -23,754 1,897 29,492 26,039 16,810 11,148 -9.82%
Tax -2,234 6,528 -981 -7,453 -6,666 -774 -104 66.68%
NP 3,758 -17,226 916 22,039 19,373 16,036 11,044 -16.43%
-
NP to SH 3,761 -17,226 916 22,005 19,389 15,615 11,118 -16.52%
-
Tax Rate 37.28% - 51.71% 25.27% 25.60% 4.60% 0.93% -
Total Cost 284,772 164,332 186,459 148,644 157,066 144,622 87,045 21.82%
-
Net Worth 156,556 139,841 149,229 143,729 0 99,040 64,082 16.04%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - 10,151 8,673 4,102 3,752 -
Div Payout % - - - 46.13% 44.74% 26.28% 33.75% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 156,556 139,841 149,229 143,729 0 99,040 64,082 16.04%
NOSH 212,222 187,228 179,816 169,193 159,440 133,442 43,646 30.14%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 1.30% -11.71% 0.49% 12.91% 10.98% 9.98% 11.26% -
ROE 2.40% -12.32% 0.61% 15.31% 0.00% 15.77% 17.35% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 135.96 78.57 104.20 100.88 110.66 120.40 224.73 -8.03%
EPS 1.77 -9.20 0.51 13.01 12.16 11.70 25.47 -35.86%
DPS 0.00 0.00 0.00 6.00 5.44 3.07 8.60 -
NAPS 0.7377 0.7469 0.8299 0.8495 0.00 0.7422 1.4682 -10.83%
Adjusted Per Share Value based on latest NOSH - 169,193
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 38.75 19.75 25.16 22.92 23.69 21.57 13.17 19.69%
EPS 0.51 -2.31 0.12 2.95 2.60 2.10 1.49 -16.35%
DPS 0.00 0.00 0.00 1.36 1.16 0.55 0.50 -
NAPS 0.2102 0.1878 0.2004 0.193 0.00 0.133 0.0861 16.03%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.59 0.625 0.94 1.11 1.01 0.87 0.70 -
P/RPS 0.43 0.80 0.90 1.10 0.91 0.72 0.31 5.60%
P/EPS 33.29 -6.79 184.53 8.53 8.31 7.43 2.75 51.50%
EY 3.00 -14.72 0.54 11.72 12.04 13.45 36.39 -34.01%
DY 0.00 0.00 0.00 5.41 5.39 3.53 12.28 -
P/NAPS 0.80 0.84 1.13 1.31 0.00 1.17 0.48 8.88%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 20/05/13 22/05/12 05/05/11 29/04/10 29/04/09 27/05/08 -
Price 0.595 0.70 0.87 1.07 1.04 0.89 0.77 -
P/RPS 0.44 0.89 0.83 1.06 0.94 0.74 0.34 4.38%
P/EPS 33.57 -7.61 170.79 8.23 8.55 7.61 3.02 49.36%
EY 2.98 -13.14 0.59 12.15 11.69 13.15 33.08 -33.03%
DY 0.00 0.00 0.00 5.61 5.23 3.45 11.17 -
P/NAPS 0.81 0.94 1.05 1.26 0.00 1.20 0.52 7.66%

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