[FAJAR] QoQ 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- 56.69%
YoY- 91.94%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
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 40,011 55,165 34,478 55,896 39,095 31,189 13,591 105.27%
PBT 4,674 6,727 6,036 4,473 3,314 2,987 7,609 -27.71%
Tax -1,216 -1,577 -736 -381 -703 1,046 0 -
NP 3,458 5,150 5,300 4,092 2,611 4,033 7,609 -40.86%
-
NP to SH 3,456 5,165 5,311 4,096 2,614 3,594 7,612 -40.89%
-
Tax Rate 26.02% 23.44% 12.19% 8.52% 21.21% -35.02% 0.00% -
Total Cost 36,553 50,015 29,178 51,804 36,484 27,156 5,982 233.86%
-
Net Worth 0 100,422 99,040 90,249 72,209 68,686 64,082 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 5,484 - - 1,878 - 2,224 1,614 125.84%
Div Payout % 158.71% - - 45.87% - 61.88% 21.22% -
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 0 100,422 99,040 90,249 72,209 68,686 64,082 -
NOSH 137,124 128,879 133,442 125,259 90,137 88,960 43,646 114.35%
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% 9.34% 15.37% 7.32% 6.68% 12.93% 55.99% -
ROE 0.00% 5.14% 5.36% 4.54% 3.62% 5.23% 11.88% -
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 29.18 42.80 25.84 44.62 43.37 35.06 31.14 -4.23%
EPS 2.52 4.01 3.98 3.27 2.90 4.04 17.44 -72.43%
DPS 4.00 0.00 0.00 1.50 0.00 2.50 3.70 5.32%
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 5.37 7.41 4.63 7.51 5.25 4.19 1.83 104.83%
EPS 0.46 0.69 0.71 0.55 0.35 0.48 1.02 -41.16%
DPS 0.74 0.00 0.00 0.25 0.00 0.30 0.22 124.32%
NAPS 0.00 0.1349 0.133 0.1212 0.097 0.0922 0.0861 -
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 3.94 2.22 3.37 1.14 1.29 1.83 2.25 45.23%
P/EPS 45.63 23.70 21.86 15.60 19.31 15.84 4.01 405.15%
EY 2.19 4.22 4.57 6.41 5.18 6.31 24.91 -80.19%
DY 3.48 0.00 0.00 2.94 0.00 3.91 5.29 -24.34%
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 4.22 2.76 3.44 1.52 0.95 1.65 2.47 42.86%
P/EPS 48.80 29.44 22.36 20.80 14.14 14.36 4.42 395.10%
EY 2.05 3.40 4.47 4.81 7.07 6.97 22.65 -79.81%
DY 3.25 0.00 0.00 2.21 0.00 4.31 4.81 -22.98%
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