[FAJAR] YoY TTM Result on 30-Jun-2008 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 28.2%
YoY- 82.1%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 181,047 165,944 184,634 87,608 123,215 144,087 37,572 29.94%
PBT 18,712 33,047 20,550 13,651 8,258 12,699 1,961 45.61%
Tax -5,008 -8,427 -3,397 1,030 -511 625 -244 65.42%
NP 13,704 24,620 17,153 14,681 7,747 13,324 1,717 41.34%
-
NP to SH 13,604 24,687 17,186 14,253 7,827 13,399 2,049 37.07%
-
Tax Rate 26.76% 25.50% 16.53% -7.55% 6.19% -4.92% 12.44% -
Total Cost 167,343 141,324 167,481 72,927 115,468 130,763 35,855 29.25%
-
Net Worth 145,066 133,935 100,422 68,686 50,830 42,969 28,759 30.94%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 10,151 8,673 1,878 5,976 - - - -
Div Payout % 74.62% 35.14% 10.93% 41.93% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 145,066 133,935 100,422 68,686 50,830 42,969 28,759 30.94%
NOSH 169,016 156,631 128,879 88,960 40,982 40,947 40,950 26.63%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.57% 14.84% 9.29% 16.76% 6.29% 9.25% 4.57% -
ROE 9.38% 18.43% 17.11% 20.75% 15.40% 31.18% 7.12% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 107.12 105.95 143.26 98.48 300.66 351.89 91.75 2.61%
EPS 8.05 15.76 13.33 16.02 19.10 32.72 5.00 8.25%
DPS 6.01 5.54 1.46 6.72 0.00 0.00 0.00 -
NAPS 0.8583 0.8551 0.7792 0.7721 1.2403 1.0494 0.7023 3.39%
Adjusted Per Share Value based on latest NOSH - 88,960
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 24.31 22.28 24.79 11.76 16.55 19.35 5.05 29.92%
EPS 1.83 3.32 2.31 1.91 1.05 1.80 0.28 36.71%
DPS 1.36 1.16 0.25 0.80 0.00 0.00 0.00 -
NAPS 0.1948 0.1799 0.1349 0.0922 0.0683 0.0577 0.0386 30.95%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.05 0.91 0.95 0.64 0.93 0.47 0.31 -
P/RPS 0.98 0.86 0.66 0.65 0.31 0.13 0.34 19.28%
P/EPS 13.05 5.77 7.12 3.99 4.87 1.44 6.20 13.19%
EY 7.67 17.32 14.04 25.03 20.54 69.62 16.14 -11.65%
DY 5.72 6.09 1.53 10.50 0.00 0.00 0.00 -
P/NAPS 1.22 1.06 1.22 0.83 0.75 0.45 0.44 18.51%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 25/08/10 25/08/09 28/08/08 28/08/07 28/08/06 29/08/05 -
Price 0.93 0.97 1.18 0.58 0.80 0.48 0.33 -
P/RPS 0.87 0.92 0.82 0.59 0.27 0.14 0.36 15.83%
P/EPS 11.55 6.15 8.85 3.62 4.19 1.47 6.60 9.77%
EY 8.65 16.25 11.30 27.62 23.87 68.17 15.16 -8.92%
DY 6.46 5.71 1.24 11.58 0.00 0.00 0.00 -
P/NAPS 1.08 1.13 1.51 0.75 0.65 0.46 0.47 14.86%

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