[FAJAR] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 29.66%
YoY- -30.23%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 37,815 40,011 55,165 34,478 55,896 39,095 31,189 13.66%
PBT 6,951 4,674 6,727 6,036 4,473 3,314 2,987 75.33%
Tax -1,804 -1,216 -1,577 -736 -381 -703 1,046 -
NP 5,147 3,458 5,150 5,300 4,092 2,611 4,033 17.60%
-
NP to SH 5,147 3,456 5,165 5,311 4,096 2,614 3,594 26.96%
-
Tax Rate 25.95% 26.02% 23.44% 12.19% 8.52% 21.21% -35.02% -
Total Cost 32,668 36,553 50,015 29,178 51,804 36,484 27,156 13.07%
-
Net Worth 0 0 100,422 99,040 90,249 72,209 68,686 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 5,484 - - 1,878 - 2,224 -
Div Payout % - 158.71% - - 45.87% - 61.88% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 0 0 100,422 99,040 90,249 72,209 68,686 -
NOSH 154,656 137,124 128,879 133,442 125,259 90,137 88,960 44.43%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.61% 8.64% 9.34% 15.37% 7.32% 6.68% 12.93% -
ROE 0.00% 0.00% 5.14% 5.36% 4.54% 3.62% 5.23% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.45 29.18 42.80 25.84 44.62 43.37 35.06 -21.30%
EPS 3.33 2.52 4.01 3.98 3.27 2.90 4.04 -12.05%
DPS 0.00 4.00 0.00 0.00 1.50 0.00 2.50 -
NAPS 0.00 0.00 0.7792 0.7422 0.7205 0.8011 0.7721 -
Adjusted Per Share Value based on latest NOSH - 133,442
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.08 5.37 7.41 4.63 7.51 5.25 4.19 13.66%
EPS 0.69 0.46 0.69 0.71 0.55 0.35 0.48 27.28%
DPS 0.00 0.74 0.00 0.00 0.25 0.00 0.30 -
NAPS 0.00 0.00 0.1349 0.133 0.1212 0.097 0.0922 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.01 1.15 0.95 0.87 0.51 0.56 0.64 -
P/RPS 4.13 3.94 2.22 3.37 1.14 1.29 1.83 71.79%
P/EPS 30.35 45.63 23.70 21.86 15.60 19.31 15.84 54.08%
EY 3.30 2.19 4.22 4.57 6.41 5.18 6.31 -35.01%
DY 0.00 3.48 0.00 0.00 2.94 0.00 3.91 -
P/NAPS 0.00 0.00 1.22 1.17 0.71 0.70 0.83 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 09/02/10 26/10/09 25/08/09 29/04/09 25/02/09 26/11/08 28/08/08 -
Price 1.05 1.23 1.18 0.89 0.68 0.41 0.58 -
P/RPS 4.29 4.22 2.76 3.44 1.52 0.95 1.65 88.75%
P/EPS 31.55 48.80 29.44 22.36 20.80 14.14 14.36 68.76%
EY 3.17 2.05 3.40 4.47 4.81 7.07 6.97 -40.77%
DY 0.00 3.25 0.00 0.00 2.21 0.00 4.31 -
P/NAPS 0.00 0.00 1.51 1.20 0.94 0.51 0.75 -

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