[FAJAR] YoY TTM Result on 31-Dec-2011 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -36.81%
YoY- -72.84%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 323,024 302,201 103,876 201,834 174,311 167,469 139,771 14.97%
PBT 4,148 6,491 -30,173 9,686 34,234 24,388 18,383 -21.96%
Tax -2,083 -2,131 7,473 -2,752 -8,675 -5,333 -38 94.84%
NP 2,065 4,360 -22,700 6,934 25,559 19,055 18,345 -30.50%
-
NP to SH 4,076 4,360 -22,700 6,934 25,528 19,079 17,916 -21.85%
-
Tax Rate 50.22% 32.83% - 28.41% 25.34% 21.87% 0.21% -
Total Cost 320,959 297,841 126,576 194,900 148,752 148,414 121,426 17.57%
-
Net Worth 212,511 155,119 137,995 146,420 150,350 0 90,249 15.33%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - 10,151 3,188 5,484 5,717 -
Div Payout % - - - 146.40% 12.49% 28.75% 31.91% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 212,511 155,119 137,995 146,420 150,350 0 90,249 15.33%
NOSH 328,000 210,789 186,153 167,567 168,121 154,656 125,259 17.39%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 0.64% 1.44% -21.85% 3.44% 14.66% 11.38% 13.13% -
ROE 1.92% 2.81% -16.45% 4.74% 16.98% 0.00% 19.85% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 98.48 143.37 55.80 120.45 103.68 108.28 111.58 -2.05%
EPS 1.24 2.07 -12.19 4.14 15.18 12.34 14.30 -33.45%
DPS 0.00 0.00 0.00 6.00 1.90 3.55 4.56 -
NAPS 0.6479 0.7359 0.7413 0.8738 0.8943 0.00 0.7205 -1.75%
Adjusted Per Share Value based on latest NOSH - 167,567
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 43.38 40.58 13.95 27.10 23.41 22.49 18.77 14.97%
EPS 0.55 0.59 -3.05 0.93 3.43 2.56 2.41 -21.81%
DPS 0.00 0.00 0.00 1.36 0.43 0.74 0.77 -
NAPS 0.2854 0.2083 0.1853 0.1966 0.2019 0.00 0.1212 15.33%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.405 0.59 0.64 0.92 1.21 1.01 0.51 -
P/RPS 0.41 0.41 1.15 0.76 1.17 0.93 0.46 -1.89%
P/EPS 32.59 28.52 -5.25 22.23 7.97 8.19 3.57 44.54%
EY 3.07 3.51 -19.05 4.50 12.55 12.21 28.05 -30.82%
DY 0.00 0.00 0.00 6.52 1.57 3.51 8.95 -
P/NAPS 0.63 0.80 0.86 1.05 1.35 0.00 0.71 -1.97%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 26/02/14 26/02/13 28/02/12 27/01/11 09/02/10 25/02/09 -
Price 0.455 0.59 0.585 0.96 1.15 1.05 0.68 -
P/RPS 0.46 0.41 1.05 0.80 1.11 0.97 0.61 -4.59%
P/EPS 36.61 28.52 -4.80 23.20 7.57 8.51 4.75 40.52%
EY 2.73 3.51 -20.84 4.31 13.20 11.75 21.03 -28.83%
DY 0.00 0.00 0.00 6.25 1.65 3.38 6.71 -
P/NAPS 0.70 0.80 0.79 1.10 1.29 0.00 0.94 -4.79%

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