[FAJAR] YoY Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 133.21%
YoY- 44.65%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 168,017 161,698 172,625 75,225 108,726 177,572 28,749 34.19%
PBT 21,009 25,749 18,430 14,218 10,366 15,873 2,030 47.59%
Tax -5,486 -6,785 -2,426 -21 -564 0 -621 43.75%
NP 15,522 18,964 16,004 14,197 9,802 15,873 1,409 49.13%
-
NP to SH 15,389 18,965 16,028 14,212 9,825 15,904 1,409 48.92%
-
Tax Rate 26.11% 26.35% 13.16% 0.15% 5.44% 0.00% 30.59% -
Total Cost 152,494 142,734 156,621 61,028 98,924 161,698 27,340 33.15%
-
Net Worth 140,070 0 86,286 61,491 50,401 41,569 27,781 30.93%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 13,190 12,091 2,325 3,305 - - - -
Div Payout % 85.71% 63.76% 14.51% 23.26% - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 140,070 0 86,286 61,491 50,401 41,569 27,781 30.93%
NOSH 164,885 151,145 116,257 41,882 41,007 41,003 40,968 26.10%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 9.24% 11.73% 9.27% 18.87% 9.02% 8.94% 4.90% -
ROE 10.99% 0.00% 18.58% 23.11% 19.49% 38.26% 5.07% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 101.90 106.98 148.49 179.61 265.14 433.06 70.17 6.41%
EPS 9.33 12.55 13.79 33.93 23.96 38.79 3.44 18.08%
DPS 8.00 8.00 2.00 7.89 0.00 0.00 0.00 -
NAPS 0.8495 0.00 0.7422 1.4682 1.2291 1.0138 0.6781 3.82%
Adjusted Per Share Value based on latest NOSH - 43,646
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 22.56 21.71 23.18 10.10 14.60 23.85 3.86 34.19%
EPS 2.07 2.55 2.15 1.91 1.32 2.14 0.19 48.86%
DPS 1.77 1.62 0.31 0.44 0.00 0.00 0.00 -
NAPS 0.1881 0.00 0.1159 0.0826 0.0677 0.0558 0.0373 30.93%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.11 1.01 0.87 0.70 0.55 0.42 0.41 -
P/RPS 1.09 0.94 0.59 0.39 0.21 0.10 0.58 11.08%
P/EPS 11.89 8.05 6.31 2.06 2.30 1.08 11.92 -0.04%
EY 8.41 12.42 15.85 48.48 43.56 92.35 8.39 0.03%
DY 7.21 7.92 2.30 11.28 0.00 0.00 0.00 -
P/NAPS 1.31 0.00 1.17 0.48 0.45 0.41 0.60 13.89%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 05/05/11 29/04/10 29/04/09 27/05/08 25/05/07 26/05/06 25/05/05 -
Price 1.07 1.04 0.89 0.77 0.71 0.42 0.33 -
P/RPS 1.05 0.97 0.60 0.43 0.27 0.10 0.47 14.32%
P/EPS 11.46 8.29 6.46 2.27 2.96 1.08 9.59 3.01%
EY 8.72 12.07 15.49 44.07 33.75 92.35 10.42 -2.92%
DY 7.48 7.69 2.25 10.25 0.00 0.00 0.00 -
P/NAPS 1.26 0.00 1.20 0.52 0.58 0.41 0.49 17.03%

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