[FAJAR] QoQ Annualized Quarter Result on 30-Jun-2022 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 178.31%
YoY- -62.51%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 201,628 209,122 146,748 190,164 161,001 156,594 87,520 74.52%
PBT 11,054 9,986 19,104 15,291 8,520 12,050 224 1248.58%
Tax -6,265 -5,560 -592 -4,888 -4,869 -4,980 -3,276 54.13%
NP 4,789 4,426 18,512 10,403 3,650 7,070 -3,052 -
-
NP to SH 6,569 6,034 19,200 8,984 3,228 5,604 -6,580 -
-
Tax Rate 56.68% 55.68% 3.10% 31.97% 57.15% 41.33% 1,462.50% -
Total Cost 196,838 204,696 128,236 179,761 157,350 149,524 90,572 67.86%
-
Net Worth 387,344 385,342 394,241 390,014 387,715 338,046 355,715 5.84%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 9,888 14,832 29,664 7,416 9,888 12,897 14,832 -23.70%
Div Payout % 150.52% 245.81% 154.50% 82.55% 306.33% 230.15% 0.00% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 387,344 385,342 394,241 390,014 387,715 338,046 355,715 5.84%
NOSH 744,689 744,689 744,689 744,689 744,689 744,689 744,689 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.38% 2.12% 12.61% 5.47% 2.27% 4.51% -3.49% -
ROE 1.70% 1.57% 4.87% 2.30% 0.83% 1.66% -1.85% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 27.19 28.20 19.79 25.64 21.71 24.28 23.60 9.90%
EPS 0.88 0.82 2.60 1.44 0.55 1.10 -1.76 -
DPS 1.33 2.00 4.00 1.00 1.33 2.00 4.00 -52.03%
NAPS 0.5223 0.5196 0.5316 0.5259 0.5228 0.5242 0.9593 -33.34%
Adjusted Per Share Value based on latest NOSH - 744,689
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 27.08 28.08 19.71 25.54 21.62 21.03 11.75 74.56%
EPS 0.88 0.81 2.58 1.21 0.43 0.75 -0.88 -
DPS 1.33 1.99 3.98 1.00 1.33 1.73 1.99 -23.57%
NAPS 0.5201 0.5175 0.5294 0.5237 0.5206 0.4539 0.4777 5.83%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.285 0.28 0.285 0.275 0.335 0.345 0.40 -
P/RPS 1.05 0.99 1.44 1.07 1.54 1.42 1.69 -27.20%
P/EPS 32.17 34.41 11.01 22.70 76.96 39.70 -22.54 -
EY 3.11 2.91 9.08 4.41 1.30 2.52 -4.44 -
DY 4.68 7.14 14.04 3.64 3.98 5.80 10.00 -39.74%
P/NAPS 0.55 0.54 0.54 0.52 0.64 0.66 0.42 19.71%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 23/02/23 23/11/22 24/08/22 26/05/22 24/02/22 25/11/21 -
Price 0.27 0.30 0.265 0.27 0.31 0.32 0.355 -
P/RPS 0.99 1.06 1.34 1.05 1.43 1.32 1.50 -24.21%
P/EPS 30.48 36.87 10.24 22.29 71.22 36.82 -20.01 -
EY 3.28 2.71 9.77 4.49 1.40 2.72 -5.00 -
DY 4.94 6.67 15.09 3.70 4.30 6.25 11.27 -42.32%
P/NAPS 0.52 0.58 0.50 0.51 0.59 0.61 0.37 25.49%

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