[FAJAR] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 2.87%
YoY- 40.87%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 181,047 170,683 174,311 153,966 165,944 176,439 167,469 5.34%
PBT 18,712 29,492 34,234 33,989 33,047 26,039 24,388 -16.23%
Tax -5,008 -7,453 -8,675 -8,671 -8,427 -6,666 -5,333 -4.11%
NP 13,704 22,039 25,559 25,318 24,620 19,373 19,055 -19.77%
-
NP to SH 13,604 22,005 25,528 25,396 24,687 19,389 19,079 -20.23%
-
Tax Rate 26.76% 25.27% 25.34% 25.51% 25.50% 25.60% 21.87% -
Total Cost 167,343 148,644 148,752 128,648 141,324 157,066 148,414 8.35%
-
Net Worth 145,066 143,729 150,350 131,465 133,935 0 0 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 10,151 10,151 3,188 3,188 8,673 8,673 5,484 50.92%
Div Payout % 74.62% 46.13% 12.49% 12.56% 35.14% 44.74% 28.75% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 145,066 143,729 150,350 131,465 133,935 0 0 -
NOSH 169,016 169,193 168,121 157,765 156,631 159,440 154,656 6.11%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.57% 12.91% 14.66% 16.44% 14.84% 10.98% 11.38% -
ROE 9.38% 15.31% 16.98% 19.32% 18.43% 0.00% 0.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 107.12 100.88 103.68 97.59 105.95 110.66 108.28 -0.71%
EPS 8.05 13.01 15.18 16.10 15.76 12.16 12.34 -24.84%
DPS 6.01 6.00 1.90 2.00 5.54 5.44 3.55 42.18%
NAPS 0.8583 0.8495 0.8943 0.8333 0.8551 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 157,765
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 24.31 22.92 23.41 20.68 22.28 23.69 22.49 5.33%
EPS 1.83 2.95 3.43 3.41 3.32 2.60 2.56 -20.10%
DPS 1.36 1.36 0.43 0.43 1.16 1.16 0.74 50.20%
NAPS 0.1948 0.193 0.2019 0.1765 0.1799 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.05 1.11 1.21 0.98 0.91 1.01 1.01 -
P/RPS 0.98 1.10 1.17 1.00 0.86 0.91 0.93 3.56%
P/EPS 13.05 8.53 7.97 6.09 5.77 8.31 8.19 36.53%
EY 7.67 11.72 12.55 16.43 17.32 12.04 12.21 -26.71%
DY 5.72 5.41 1.57 2.04 6.09 5.39 3.51 38.60%
P/NAPS 1.22 1.31 1.35 1.18 1.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 05/05/11 27/01/11 18/11/10 25/08/10 29/04/10 09/02/10 -
Price 0.93 1.07 1.15 1.09 0.97 1.04 1.05 -
P/RPS 0.87 1.06 1.11 1.12 0.92 0.94 0.97 -7.01%
P/EPS 11.55 8.23 7.57 6.77 6.15 8.55 8.51 22.65%
EY 8.65 12.15 13.20 14.77 16.25 11.69 11.75 -18.51%
DY 6.46 5.61 1.65 1.83 5.71 5.23 3.38 54.19%
P/NAPS 1.08 1.26 1.29 1.31 1.13 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