[FAJAR] QoQ Annualized Quarter Result on 30-Jun-2018 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -25.61%
YoY- -54.98%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 317,292 335,130 420,344 395,630 449,021 476,378 468,992 -22.95%
PBT 28,897 43,852 39,228 58,635 74,194 79,500 66,320 -42.55%
Tax -12,924 -14,232 -9,808 -17,683 -20,828 -22,446 -18,348 -20.85%
NP 15,973 29,620 29,420 40,952 53,366 57,054 47,972 -51.99%
-
NP to SH 382 17,016 18,940 17,463 23,476 23,940 20,312 -92.94%
-
Tax Rate 44.72% 32.45% 25.00% 30.16% 28.07% 28.23% 27.67% -
Total Cost 301,318 305,510 390,924 354,678 395,654 419,324 421,020 -20.00%
-
Net Worth 280,959 289,570 290,203 287,035 287,598 276,991 272,114 2.15%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 7,455 11,183 22,366 5,591 7,446 11,066 147 1273.38%
Div Payout % 1,948.29% 65.72% 118.09% 32.02% 31.72% 46.23% 0.72% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 280,959 289,570 290,203 287,035 287,598 276,991 272,114 2.15%
NOSH 373,843 373,843 373,843 373,843 373,843 372,628 367,971 1.06%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 5.03% 8.84% 7.00% 10.35% 11.89% 11.98% 10.23% -
ROE 0.14% 5.88% 6.53% 6.08% 8.16% 8.64% 7.46% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 85.12 89.90 112.76 106.13 120.59 129.14 127.45 -23.61%
EPS 0.11 4.56 5.08 4.72 6.36 6.52 5.52 -92.66%
DPS 2.00 3.00 6.00 1.50 2.00 3.00 0.04 1260.44%
NAPS 0.7537 0.7768 0.7785 0.77 0.7724 0.7509 0.7395 1.27%
Adjusted Per Share Value based on latest NOSH - 373,843
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 42.61 45.00 56.45 53.13 60.30 63.97 62.98 -22.95%
EPS 0.05 2.28 2.54 2.35 3.15 3.21 2.73 -93.06%
DPS 1.00 1.50 3.00 0.75 1.00 1.49 0.02 1260.44%
NAPS 0.3773 0.3888 0.3897 0.3854 0.3862 0.372 0.3654 2.16%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.375 0.315 0.405 0.385 0.71 0.805 0.85 -
P/RPS 0.44 0.35 0.36 0.36 0.59 0.62 0.67 -24.46%
P/EPS 365.31 6.90 7.97 8.22 11.26 12.40 15.40 727.17%
EY 0.27 14.49 12.55 12.17 8.88 8.06 6.49 -88.01%
DY 5.33 9.52 14.81 3.90 2.82 3.73 0.05 2154.62%
P/NAPS 0.50 0.41 0.52 0.50 0.92 1.07 1.15 -42.63%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 21/02/19 29/11/18 28/08/18 25/05/18 26/02/18 23/11/17 -
Price 0.425 0.415 0.35 0.485 0.405 0.82 0.87 -
P/RPS 0.50 0.46 0.31 0.46 0.34 0.63 0.68 -18.54%
P/EPS 414.01 9.09 6.89 10.35 6.42 12.63 15.76 785.45%
EY 0.24 11.00 14.52 9.66 15.57 7.91 6.34 -88.74%
DY 4.71 7.23 17.14 3.09 4.94 3.66 0.05 1976.04%
P/NAPS 0.56 0.53 0.45 0.63 0.52 1.09 1.18 -39.18%

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