[FAJAR] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 28.35%
YoY- 120.22%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 160,044 184,634 172,625 189,982 156,380 87,608 75,225 65.34%
PBT 18,696 17,755 18,430 15,574 13,256 13,651 14,218 20.00%
Tax -4,864 -3,397 -2,426 -2,168 -2,812 1,030 -21 3659.04%
NP 13,832 14,358 16,004 13,406 10,444 14,681 14,197 -1.71%
-
NP to SH 13,824 14,391 16,028 13,420 10,456 14,253 14,212 -1.82%
-
Tax Rate 26.02% 19.13% 13.16% 13.92% 21.21% -7.55% 0.15% -
Total Cost 146,212 170,276 156,621 176,576 145,936 72,927 61,028 78.95%
-
Net Worth 0 93,057 86,286 77,601 72,209 65,660 61,491 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 21,939 1,791 2,325 3,231 - 3,401 3,305 252.80%
Div Payout % 158.71% 12.45% 14.51% 24.08% - 23.87% 23.26% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 0 93,057 86,286 77,601 72,209 65,660 61,491 -
NOSH 137,124 119,426 116,257 107,704 90,137 85,041 41,882 120.33%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.64% 7.78% 9.27% 7.06% 6.68% 16.76% 18.87% -
ROE 0.00% 15.46% 18.58% 17.29% 14.48% 21.71% 23.11% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 116.71 154.60 148.49 176.39 173.49 103.02 179.61 -24.95%
EPS 10.08 12.05 13.79 12.46 11.60 16.76 33.93 -55.44%
DPS 16.00 1.50 2.00 3.00 0.00 4.00 7.89 60.14%
NAPS 0.00 0.7792 0.7422 0.7205 0.8011 0.7721 1.4682 -
Adjusted Per Share Value based on latest NOSH - 125,259
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 21.49 24.79 23.18 25.51 21.00 11.76 10.10 65.35%
EPS 1.86 1.93 2.15 1.80 1.40 1.91 1.91 -1.75%
DPS 2.95 0.24 0.31 0.43 0.00 0.46 0.44 255.14%
NAPS 0.00 0.125 0.1159 0.1042 0.097 0.0882 0.0826 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.15 0.95 0.87 0.51 0.56 0.64 0.70 -
P/RPS 0.99 0.61 0.59 0.29 0.32 0.62 0.39 85.98%
P/EPS 11.41 7.88 6.31 4.09 4.83 3.82 2.06 212.72%
EY 8.77 12.68 15.85 24.43 20.71 26.19 48.48 -67.98%
DY 13.91 1.58 2.30 5.88 0.00 6.25 11.28 14.98%
P/NAPS 0.00 1.22 1.17 0.71 0.70 0.83 0.48 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/10/09 25/08/09 29/04/09 25/02/09 26/11/08 28/08/08 27/05/08 -
Price 1.23 1.18 0.89 0.68 0.41 0.58 0.77 -
P/RPS 1.05 0.76 0.60 0.39 0.24 0.56 0.43 81.23%
P/EPS 12.20 9.79 6.46 5.46 3.53 3.46 2.27 206.51%
EY 8.20 10.21 15.49 18.32 28.29 28.90 44.07 -67.37%
DY 13.01 1.27 2.25 4.41 0.00 6.90 10.25 17.21%
P/NAPS 0.00 1.51 1.20 0.94 0.51 0.75 0.52 -

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