[FAJAR] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 148.93%
YoY- 28.21%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 70,181 106,980 86,193 77,826 94,991 42,828 38,852 10.34%
PBT 1,877 3,786 12,812 11,625 7,787 3,055 3,012 -7.57%
Tax -522 -1,012 -3,268 -3,020 -1,084 -16 0 -
NP 1,355 2,774 9,544 8,605 6,703 3,039 3,012 -12.45%
-
NP to SH 1,355 2,774 9,444 8,603 6,710 3,047 3,025 -12.51%
-
Tax Rate 27.81% 26.73% 25.51% 25.98% 13.92% 0.52% 0.00% -
Total Cost 68,826 104,206 76,649 69,221 88,288 39,789 35,840 11.47%
-
Net Worth 139,508 146,019 145,868 0 77,601 53,000 46,034 20.27%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 5,830 1,615 910 - -
Div Payout % - - - 67.77% 24.08% 29.88% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 139,508 146,019 145,868 0 77,601 53,000 46,034 20.27%
NOSH 188,194 167,108 163,108 145,766 107,704 41,009 40,989 28.89%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.93% 2.59% 11.07% 11.06% 7.06% 7.10% 7.75% -
ROE 0.97% 1.90% 6.47% 0.00% 8.65% 5.75% 6.57% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.29 64.02 52.84 53.39 88.20 104.43 94.79 -14.38%
EPS 0.72 1.66 5.79 5.90 6.23 7.43 7.38 -32.12%
DPS 0.00 0.00 0.00 4.00 1.50 2.22 0.00 -
NAPS 0.7413 0.8738 0.8943 0.00 0.7205 1.2924 1.1231 -6.68%
Adjusted Per Share Value based on latest NOSH - 154,656
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.42 14.37 11.57 10.45 12.76 5.75 5.22 10.32%
EPS 0.18 0.37 1.27 1.16 0.90 0.41 0.41 -12.80%
DPS 0.00 0.00 0.00 0.78 0.22 0.12 0.00 -
NAPS 0.1873 0.1961 0.1959 0.00 0.1042 0.0712 0.0618 20.27%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.64 0.92 1.21 1.01 0.51 0.72 0.45 -
P/RPS 1.72 1.44 2.29 1.89 0.58 0.69 0.47 24.11%
P/EPS 88.89 55.42 20.90 17.11 8.19 9.69 6.10 56.22%
EY 1.13 1.80 4.79 5.84 12.22 10.32 16.40 -35.94%
DY 0.00 0.00 0.00 3.96 2.94 3.08 0.00 -
P/NAPS 0.86 1.05 1.35 0.00 0.71 0.56 0.40 13.59%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 27/01/11 09/02/10 25/02/09 26/02/08 12/02/07 -
Price 0.585 0.96 1.15 1.05 0.68 0.68 0.56 -
P/RPS 1.57 1.50 2.18 1.97 0.77 0.65 0.59 17.70%
P/EPS 81.25 57.83 19.86 17.79 10.91 9.15 7.59 48.40%
EY 1.23 1.73 5.03 5.62 9.16 10.93 13.18 -32.62%
DY 0.00 0.00 0.00 3.81 2.21 3.26 0.00 -
P/NAPS 0.79 1.10 1.29 0.00 0.94 0.53 0.50 7.91%

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