[FAJAR] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 1.75%
YoY- 119.21%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 322,950 444,423 323,024 302,201 103,876 201,834 174,311 10.81%
PBT 35,827 37,316 4,148 6,491 -30,173 9,686 34,234 0.76%
Tax -14,481 -13,693 -2,083 -2,131 7,473 -2,752 -8,675 8.90%
NP 21,346 23,623 2,065 4,360 -22,700 6,934 25,559 -2.95%
-
NP to SH 6,238 5,896 4,076 4,360 -22,700 6,934 25,528 -20.91%
-
Tax Rate 40.42% 36.69% 50.22% 32.83% - 28.41% 25.34% -
Total Cost 301,604 420,800 320,959 297,841 126,576 194,900 148,752 12.49%
-
Net Worth 233,657 229,045 212,511 155,119 137,995 146,420 150,350 7.61%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,576 96 - - - 10,151 3,188 6.20%
Div Payout % 73.37% 1.63% - - - 146.40% 12.49% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 233,657 229,045 212,511 155,119 137,995 146,420 150,350 7.61%
NOSH 363,499 329,325 328,000 210,789 186,153 167,567 168,121 13.70%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.61% 5.32% 0.64% 1.44% -21.85% 3.44% 14.66% -
ROE 2.67% 2.57% 1.92% 2.81% -16.45% 4.74% 16.98% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 88.84 134.95 98.48 143.37 55.80 120.45 103.68 -2.53%
EPS 1.72 1.79 1.24 2.07 -12.19 4.14 15.18 -30.41%
DPS 1.26 0.03 0.00 0.00 0.00 6.00 1.90 -6.61%
NAPS 0.6428 0.6955 0.6479 0.7359 0.7413 0.8738 0.8943 -5.35%
Adjusted Per Share Value based on latest NOSH - 210,789
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 43.37 59.68 43.38 40.58 13.95 27.10 23.41 10.81%
EPS 0.84 0.79 0.55 0.59 -3.05 0.93 3.43 -20.88%
DPS 0.61 0.01 0.00 0.00 0.00 1.36 0.43 5.99%
NAPS 0.3138 0.3076 0.2854 0.2083 0.1853 0.1966 0.2019 7.61%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.555 0.515 0.405 0.59 0.64 0.92 1.21 -
P/RPS 0.62 0.38 0.41 0.41 1.15 0.76 1.17 -10.03%
P/EPS 32.34 28.77 32.59 28.52 -5.25 22.23 7.97 26.26%
EY 3.09 3.48 3.07 3.51 -19.05 4.50 12.55 -20.81%
DY 2.27 0.06 0.00 0.00 0.00 6.52 1.57 6.33%
P/NAPS 0.86 0.74 0.63 0.80 0.86 1.05 1.35 -7.23%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 24/02/16 25/02/15 26/02/14 26/02/13 28/02/12 27/01/11 -
Price 0.695 0.54 0.455 0.59 0.585 0.96 1.15 -
P/RPS 0.78 0.40 0.46 0.41 1.05 0.80 1.11 -5.70%
P/EPS 40.50 30.16 36.61 28.52 -4.80 23.20 7.57 32.21%
EY 2.47 3.32 2.73 3.51 -20.84 4.31 13.20 -24.35%
DY 1.81 0.05 0.00 0.00 0.00 6.25 1.65 1.55%
P/NAPS 1.08 0.78 0.70 0.80 0.79 1.10 1.29 -2.91%

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