[FAJAR] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -6.08%
YoY- -26.13%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 161,001 156,594 87,520 153,113 142,010 140,484 197,092 -12.62%
PBT 8,520 12,050 224 36,954 40,274 44,920 52,344 -70.22%
Tax -4,869 -4,980 -3,276 -8,858 -9,478 -12,726 -15,324 -53.46%
NP 3,650 7,070 -3,052 28,096 30,796 32,194 37,020 -78.68%
-
NP to SH 3,228 5,604 -6,580 23,965 25,517 24,414 23,248 -73.21%
-
Tax Rate 57.15% 41.33% 1,462.50% 23.97% 23.53% 28.33% 29.28% -
Total Cost 157,350 149,524 90,572 125,017 111,214 108,290 160,072 -1.13%
-
Net Worth 387,715 338,046 355,715 356,048 356,234 338,509 323,370 12.87%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 9,888 12,897 14,832 6,489 8,652 11,124 26,171 -47.76%
Div Payout % 306.33% 230.15% 0.00% 27.08% 33.91% 45.56% 112.58% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 387,715 338,046 355,715 356,048 356,234 338,509 323,370 12.87%
NOSH 744,689 744,689 744,689 373,882 373,882 373,882 373,882 58.37%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.27% 4.51% -3.49% 18.35% 21.69% 22.92% 18.78% -
ROE 0.83% 1.66% -1.85% 6.73% 7.16% 7.21% 7.19% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 21.71 24.28 23.60 41.29 38.30 37.89 52.71 -44.67%
EPS 0.55 1.10 -1.76 6.46 6.88 6.58 6.28 -80.30%
DPS 1.33 2.00 4.00 1.75 2.33 3.00 7.00 -66.98%
NAPS 0.5228 0.5242 0.9593 0.9602 0.9607 0.9129 0.8649 -28.53%
Adjusted Per Share Value based on latest NOSH - 373,882
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 21.62 21.03 11.75 20.56 19.07 18.86 26.47 -12.63%
EPS 0.43 0.75 -0.88 3.22 3.43 3.28 3.12 -73.35%
DPS 1.33 1.73 1.99 0.87 1.16 1.49 3.51 -47.66%
NAPS 0.5206 0.4539 0.4777 0.4781 0.4784 0.4546 0.4342 12.87%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.335 0.345 0.40 0.73 0.745 0.55 0.395 -
P/RPS 1.54 1.42 1.69 1.77 1.95 1.45 0.75 61.62%
P/EPS 76.96 39.70 -22.54 11.30 10.83 8.35 6.35 428.43%
EY 1.30 2.52 -4.44 8.85 9.24 11.97 15.74 -81.06%
DY 3.98 5.80 10.00 2.40 3.13 5.45 17.72 -63.08%
P/NAPS 0.64 0.66 0.42 0.76 0.78 0.60 0.46 24.65%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 25/11/21 28/09/21 21/05/21 23/02/21 30/11/20 -
Price 0.31 0.32 0.355 0.39 0.76 0.68 0.485 -
P/RPS 1.43 1.32 1.50 0.94 1.98 1.79 0.92 34.21%
P/EPS 71.22 36.82 -20.01 6.03 11.04 10.33 7.80 337.44%
EY 1.40 2.72 -5.00 16.57 9.05 9.68 12.82 -77.18%
DY 4.30 6.25 11.27 4.49 3.07 4.41 14.43 -55.41%
P/NAPS 0.59 0.61 0.37 0.41 0.79 0.74 0.56 3.54%

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