[FAJAR] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 11.93%
YoY- 108.36%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 184,634 160,658 139,771 101,007 87,608 98,089 127,191 28.23%
PBT 20,550 16,810 18,383 16,056 13,651 11,148 8,301 83.10%
Tax -3,397 -774 -38 327 1,030 -104 -527 246.74%
NP 17,153 16,036 18,345 16,383 14,681 11,044 7,774 69.56%
-
NP to SH 17,186 15,615 17,916 15,954 14,253 11,118 7,849 68.69%
-
Tax Rate 16.53% 4.60% 0.21% -2.04% -7.55% 0.93% 6.35% -
Total Cost 167,481 144,622 121,426 84,624 72,927 87,045 119,417 25.32%
-
Net Worth 100,422 99,040 90,249 72,209 68,686 64,082 52,936 53.30%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,878 4,102 5,717 4,748 5,976 3,752 2,137 -8.25%
Div Payout % 10.93% 26.28% 31.91% 29.76% 41.93% 33.75% 27.23% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 100,422 99,040 90,249 72,209 68,686 64,082 52,936 53.30%
NOSH 128,879 133,442 125,259 90,137 88,960 43,646 40,959 114.87%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.29% 9.98% 13.13% 16.22% 16.76% 11.26% 6.11% -
ROE 17.11% 15.77% 19.85% 22.09% 20.75% 17.35% 14.83% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 143.26 120.40 111.58 112.06 98.48 224.73 310.53 -40.32%
EPS 13.33 11.70 14.30 17.70 16.02 25.47 19.16 -21.50%
DPS 1.46 3.07 4.56 5.27 6.72 8.60 5.22 -57.26%
NAPS 0.7792 0.7422 0.7205 0.8011 0.7721 1.4682 1.2924 -28.65%
Adjusted Per Share Value based on latest NOSH - 90,137
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.79 21.57 18.77 13.56 11.76 13.17 17.08 28.22%
EPS 2.31 2.10 2.41 2.14 1.91 1.49 1.05 69.23%
DPS 0.25 0.55 0.77 0.64 0.80 0.50 0.29 -9.42%
NAPS 0.1349 0.133 0.1212 0.097 0.0922 0.0861 0.0711 53.31%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.95 0.87 0.51 0.56 0.64 0.70 0.72 -
P/RPS 0.66 0.72 0.46 0.50 0.65 0.31 0.23 102.06%
P/EPS 7.12 7.43 3.57 3.16 3.99 2.75 3.76 53.11%
EY 14.04 13.45 28.05 31.61 25.03 36.39 26.61 -34.73%
DY 1.53 3.53 8.95 9.41 10.50 12.28 7.25 -64.58%
P/NAPS 1.22 1.17 0.71 0.70 0.83 0.48 0.56 68.13%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 29/04/09 25/02/09 26/11/08 28/08/08 27/05/08 26/02/08 -
Price 1.18 0.89 0.68 0.41 0.58 0.77 0.68 -
P/RPS 0.82 0.74 0.61 0.37 0.59 0.34 0.22 140.58%
P/EPS 8.85 7.61 4.75 2.32 3.62 3.02 3.55 83.95%
EY 11.30 13.15 21.03 43.17 27.62 33.08 28.18 -45.65%
DY 1.24 3.45 6.71 12.85 11.58 11.17 7.68 -70.38%
P/NAPS 1.51 1.20 0.94 0.51 0.75 0.52 0.53 101.09%

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