[FAJAR] YoY TTM Result on 30-Jun-2013 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 124.24%
YoY- 119.62%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 423,914 387,526 313,582 213,200 140,675 181,047 165,944 16.90%
PBT 49,010 5,157 4,794 5,693 -28,264 18,712 33,047 6.78%
Tax -17,449 -5,252 -1,864 -1,517 6,984 -5,008 -8,427 12.88%
NP 31,561 -95 2,930 4,176 -21,280 13,704 24,620 4.22%
-
NP to SH 10,743 -2,592 3,027 4,176 -21,280 13,604 24,687 -12.93%
-
Tax Rate 35.60% 101.84% 38.88% 26.65% - 26.76% 25.50% -
Total Cost 392,353 387,621 310,652 209,024 161,955 167,343 141,324 18.53%
-
Net Worth 223,248 192,325 157,380 142,981 135,421 145,066 133,935 8.88%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 98 30 - - - 10,151 8,673 -52.59%
Div Payout % 0.92% 0.00% - - - 74.62% 35.14% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 223,248 192,325 157,380 142,981 135,421 145,066 133,935 8.88%
NOSH 350,909 302,588 213,600 189,253 187,642 169,016 156,631 14.37%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.45% -0.02% 0.93% 1.96% -15.13% 7.57% 14.84% -
ROE 4.81% -1.35% 1.92% 2.92% -15.71% 9.38% 18.43% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 120.80 128.07 146.81 112.65 74.97 107.12 105.95 2.20%
EPS 3.06 -0.86 1.42 2.21 -11.34 8.05 15.76 -23.88%
DPS 0.03 0.01 0.00 0.00 0.00 6.01 5.54 -58.06%
NAPS 0.6362 0.6356 0.7368 0.7555 0.7217 0.8583 0.8551 -4.80%
Adjusted Per Share Value based on latest NOSH - 189,253
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 56.92 52.04 42.11 28.63 18.89 24.31 22.28 16.90%
EPS 1.44 -0.35 0.41 0.56 -2.86 1.83 3.32 -12.98%
DPS 0.01 0.00 0.00 0.00 0.00 1.36 1.16 -54.68%
NAPS 0.2998 0.2583 0.2113 0.192 0.1818 0.1948 0.1799 8.87%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.55 0.44 0.57 0.63 0.86 1.05 0.91 -
P/RPS 0.46 0.34 0.39 0.56 1.15 0.98 0.86 -9.89%
P/EPS 17.97 -51.37 40.22 28.55 -7.58 13.05 5.77 20.82%
EY 5.57 -1.95 2.49 3.50 -13.19 7.67 17.32 -17.21%
DY 0.05 0.02 0.00 0.00 0.00 5.72 6.09 -55.05%
P/NAPS 0.86 0.69 0.77 0.83 1.19 1.22 1.06 -3.42%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 27/08/15 28/08/14 29/08/13 29/08/12 24/08/11 25/08/10 -
Price 0.535 0.36 0.555 0.60 0.73 0.93 0.97 -
P/RPS 0.44 0.28 0.38 0.53 0.97 0.87 0.92 -11.55%
P/EPS 17.48 -42.03 39.16 27.19 -6.44 11.55 6.15 18.99%
EY 5.72 -2.38 2.55 3.68 -15.54 8.65 16.25 -15.95%
DY 0.05 0.03 0.00 0.00 0.00 6.46 5.71 -54.56%
P/NAPS 0.84 0.57 0.75 0.79 1.01 1.08 1.13 -4.81%

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