[FAJAR] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 2.51%
YoY- -2.74%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 101,007 87,608 98,089 127,191 135,712 123,215 92,453 6.05%
PBT 16,056 13,651 11,148 8,301 8,086 8,258 8,568 51.82%
Tax 327 1,030 -104 -527 -511 -511 202 37.74%
NP 16,383 14,681 11,044 7,774 7,575 7,747 8,770 51.50%
-
NP to SH 15,954 14,253 11,118 7,849 7,657 7,827 8,838 48.09%
-
Tax Rate -2.04% -7.55% 0.93% 6.35% 6.32% 6.19% -2.36% -
Total Cost 84,624 72,927 87,045 119,417 128,137 115,468 83,683 0.74%
-
Net Worth 72,209 68,686 64,082 52,936 51,692 50,830 50,405 26.99%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,748 5,976 3,752 2,137 1,228 - - -
Div Payout % 29.76% 41.93% 33.75% 27.23% 16.04% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 72,209 68,686 64,082 52,936 51,692 50,830 50,405 26.99%
NOSH 90,137 88,960 43,646 40,959 40,941 40,982 41,010 68.80%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 16.22% 16.76% 11.26% 6.11% 5.58% 6.29% 9.49% -
ROE 22.09% 20.75% 17.35% 14.83% 14.81% 15.40% 17.53% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 112.06 98.48 224.73 310.53 331.48 300.66 225.44 -37.17%
EPS 17.70 16.02 25.47 19.16 18.70 19.10 21.55 -12.26%
DPS 5.27 6.72 8.60 5.22 3.00 0.00 0.00 -
NAPS 0.8011 0.7721 1.4682 1.2924 1.2626 1.2403 1.2291 -24.76%
Adjusted Per Share Value based on latest NOSH - 40,959
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.56 11.76 13.17 17.08 18.22 16.55 12.41 6.06%
EPS 2.14 1.91 1.49 1.05 1.03 1.05 1.19 47.72%
DPS 0.64 0.80 0.50 0.29 0.16 0.00 0.00 -
NAPS 0.097 0.0922 0.0861 0.0711 0.0694 0.0683 0.0677 27.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.56 0.64 0.70 0.72 0.85 0.93 0.55 -
P/RPS 0.50 0.65 0.31 0.23 0.26 0.31 0.24 62.90%
P/EPS 3.16 3.99 2.75 3.76 4.54 4.87 2.55 15.32%
EY 31.61 25.03 36.39 26.61 22.00 20.54 39.18 -13.30%
DY 9.41 10.50 12.28 7.25 3.53 0.00 0.00 -
P/NAPS 0.70 0.83 0.48 0.56 0.67 0.75 0.45 34.14%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 27/05/08 26/02/08 30/10/07 28/08/07 25/05/07 -
Price 0.41 0.58 0.77 0.68 0.75 0.80 0.71 -
P/RPS 0.37 0.59 0.34 0.22 0.23 0.27 0.31 12.48%
P/EPS 2.32 3.62 3.02 3.55 4.01 4.19 3.29 -20.72%
EY 43.17 27.62 33.08 28.18 24.94 23.87 30.35 26.39%
DY 12.85 11.58 11.17 7.68 4.00 0.00 0.00 -
P/NAPS 0.51 0.75 0.52 0.53 0.59 0.65 0.58 -8.19%

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