[FAJAR] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 30.17%
YoY- 71.54%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 168,017 172,386 112,132 165,944 161,698 155,652 160,044 3.29%
PBT 21,009 25,624 22,464 33,047 25,749 23,250 18,696 8.09%
Tax -5,486 -6,536 -5,840 -8,427 -6,785 -6,040 -4,864 8.36%
NP 15,522 19,088 16,624 24,620 18,964 17,210 13,832 7.99%
-
NP to SH 15,389 18,888 16,660 24,687 18,965 17,206 13,824 7.41%
-
Tax Rate 26.11% 25.51% 26.00% 25.50% 26.35% 25.98% 26.02% -
Total Cost 152,494 153,298 95,508 141,324 142,734 138,442 146,212 2.84%
-
Net Worth 140,070 145,868 131,465 130,468 0 0 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 13,190 - - 9,154 12,091 11,661 21,939 -28.78%
Div Payout % 85.71% - - 37.08% 63.76% 67.77% 158.71% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 140,070 145,868 131,465 130,468 0 0 0 -
NOSH 164,885 163,108 157,765 152,577 151,145 145,766 137,124 13.09%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.24% 11.07% 14.83% 14.84% 11.73% 11.06% 8.64% -
ROE 10.99% 12.95% 12.67% 18.92% 0.00% 0.00% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 101.90 105.69 71.08 108.76 106.98 106.78 116.71 -8.65%
EPS 9.33 11.58 10.56 16.18 12.55 11.80 10.08 -5.02%
DPS 8.00 0.00 0.00 6.00 8.00 8.00 16.00 -37.03%
NAPS 0.8495 0.8943 0.8333 0.8551 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 156,631
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 22.56 23.15 15.06 22.28 21.71 20.90 21.49 3.29%
EPS 2.07 2.54 2.24 3.32 2.55 2.31 1.86 7.39%
DPS 1.77 0.00 0.00 1.23 1.62 1.57 2.95 -28.88%
NAPS 0.1881 0.1959 0.1765 0.1752 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.11 1.21 0.98 0.91 1.01 1.01 1.15 -
P/RPS 1.09 1.14 1.38 0.84 0.94 0.95 0.99 6.63%
P/EPS 11.89 10.45 9.28 5.62 8.05 8.56 11.41 2.78%
EY 8.41 9.57 10.78 17.78 12.42 11.69 8.77 -2.75%
DY 7.21 0.00 0.00 6.59 7.92 7.92 13.91 -35.49%
P/NAPS 1.31 1.35 1.18 1.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 05/05/11 27/01/11 18/11/10 25/08/10 29/04/10 09/02/10 26/10/09 -
Price 1.07 1.15 1.09 0.97 1.04 1.05 1.23 -
P/RPS 1.05 1.09 1.53 0.89 0.97 0.98 1.05 0.00%
P/EPS 11.46 9.93 10.32 6.00 8.29 8.90 12.20 -4.08%
EY 8.72 10.07 9.69 16.68 12.07 11.24 8.20 4.18%
DY 7.48 0.00 0.00 6.19 7.69 7.62 13.01 -30.88%
P/NAPS 1.26 1.29 1.31 1.13 0.00 0.00 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