[FAJAR] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 24.11%
YoY- -1980.57%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 432,724 374,137 288,530 147,106 187,375 170,683 176,439 16.11%
PBT 46,266 4,894 5,992 -23,754 1,897 29,492 26,039 10.04%
Tax -18,043 -2,252 -2,234 6,528 -981 -7,453 -6,666 18.03%
NP 28,223 2,642 3,758 -17,226 916 22,039 19,373 6.46%
-
NP to SH 7,977 3,903 3,761 -17,226 916 22,005 19,389 -13.74%
-
Tax Rate 39.00% 46.02% 37.28% - 51.71% 25.27% 25.60% -
Total Cost 404,501 371,495 284,772 164,332 186,459 148,644 157,066 17.06%
-
Net Worth 235,193 213,844 156,556 139,841 149,229 143,729 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 96 - - - - 10,151 8,673 -52.75%
Div Payout % 1.21% - - - - 46.13% 44.74% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 235,193 213,844 156,556 139,841 149,229 143,729 0 -
NOSH 329,080 325,833 212,222 187,228 179,816 169,193 159,440 12.82%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.52% 0.71% 1.30% -11.71% 0.49% 12.91% 10.98% -
ROE 3.39% 1.83% 2.40% -12.32% 0.61% 15.31% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 131.49 114.82 135.96 78.57 104.20 100.88 110.66 2.91%
EPS 2.42 1.20 1.77 -9.20 0.51 13.01 12.16 -23.57%
DPS 0.03 0.00 0.00 0.00 0.00 6.00 5.44 -57.93%
NAPS 0.7147 0.6563 0.7377 0.7469 0.8299 0.8495 0.00 -
Adjusted Per Share Value based on latest NOSH - 187,228
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 58.11 50.24 38.75 19.75 25.16 22.92 23.69 16.11%
EPS 1.07 0.52 0.51 -2.31 0.12 2.95 2.60 -13.74%
DPS 0.01 0.00 0.00 0.00 0.00 1.36 1.16 -54.68%
NAPS 0.3158 0.2872 0.2102 0.1878 0.2004 0.193 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.585 0.43 0.59 0.625 0.94 1.11 1.01 -
P/RPS 0.44 0.37 0.43 0.80 0.90 1.10 0.91 -11.39%
P/EPS 24.13 35.90 33.29 -6.79 184.53 8.53 8.31 19.42%
EY 4.14 2.79 3.00 -14.72 0.54 11.72 12.04 -16.28%
DY 0.05 0.00 0.00 0.00 0.00 5.41 5.39 -54.12%
P/NAPS 0.82 0.66 0.80 0.84 1.13 1.31 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 21/05/15 22/05/14 20/05/13 22/05/12 05/05/11 29/04/10 -
Price 0.58 0.435 0.595 0.70 0.87 1.07 1.04 -
P/RPS 0.44 0.38 0.44 0.89 0.83 1.06 0.94 -11.87%
P/EPS 23.93 36.32 33.57 -7.61 170.79 8.23 8.55 18.69%
EY 4.18 2.75 2.98 -13.14 0.59 12.15 11.69 -15.73%
DY 0.05 0.00 0.00 0.00 0.00 5.61 5.23 -53.89%
P/NAPS 0.81 0.66 0.81 0.94 1.05 1.26 0.00 -

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