[FAJAR] QoQ Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -47.64%
YoY- 15.7%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 395,630 449,021 476,378 468,992 453,320 431,270 249,114 36.23%
PBT 58,635 74,194 79,500 66,320 107,233 104,533 42,010 24.96%
Tax -17,683 -20,828 -22,446 -18,348 -27,594 -25,921 -13,658 18.84%
NP 40,952 53,366 57,054 47,972 79,639 78,612 28,352 27.86%
-
NP to SH 17,463 23,476 23,940 20,312 38,791 38,358 13,140 20.94%
-
Tax Rate 30.16% 28.07% 28.23% 27.67% 25.73% 24.80% 32.51% -
Total Cost 354,678 395,654 419,324 421,020 373,681 352,658 220,762 37.29%
-
Net Worth 287,035 287,598 276,991 272,114 263,749 255,266 232,043 15.27%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 5,591 7,446 11,066 147 36 48 72 1734.70%
Div Payout % 32.02% 31.72% 46.23% 0.72% 0.09% 0.13% 0.55% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 287,035 287,598 276,991 272,114 263,749 255,266 232,043 15.27%
NOSH 373,843 373,843 372,628 367,971 362,194 361,874 360,989 2.36%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 10.35% 11.89% 11.98% 10.23% 17.57% 18.23% 11.38% -
ROE 6.08% 8.16% 8.64% 7.46% 14.71% 15.03% 5.66% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 106.13 120.59 129.14 127.45 125.16 119.18 69.01 33.33%
EPS 4.72 6.36 6.52 5.52 10.71 10.60 3.64 18.96%
DPS 1.50 2.00 3.00 0.04 0.01 0.01 0.02 1692.56%
NAPS 0.77 0.7724 0.7509 0.7395 0.7282 0.7054 0.6428 12.82%
Adjusted Per Share Value based on latest NOSH - 367,971
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 53.13 60.30 63.97 62.98 60.87 57.91 33.45 36.24%
EPS 2.35 3.15 3.21 2.73 5.21 5.15 1.76 21.32%
DPS 0.75 1.00 1.49 0.02 0.00 0.01 0.01 1692.56%
NAPS 0.3854 0.3862 0.372 0.3654 0.3542 0.3428 0.3116 15.26%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.385 0.71 0.805 0.85 0.98 0.74 0.555 -
P/RPS 0.36 0.59 0.62 0.67 0.78 0.62 0.80 -41.36%
P/EPS 8.22 11.26 12.40 15.40 9.15 6.98 15.25 -33.84%
EY 12.17 8.88 8.06 6.49 10.93 14.32 6.56 51.15%
DY 3.90 2.82 3.73 0.05 0.01 0.02 0.04 2036.21%
P/NAPS 0.50 0.92 1.07 1.15 1.35 1.05 0.86 -30.40%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 26/02/18 23/11/17 24/08/17 30/05/17 23/02/17 -
Price 0.485 0.405 0.82 0.87 0.925 0.905 0.695 -
P/RPS 0.46 0.34 0.63 0.68 0.74 0.76 1.01 -40.88%
P/EPS 10.35 6.42 12.63 15.76 8.64 8.54 19.09 -33.58%
EY 9.66 15.57 7.91 6.34 11.58 11.71 5.24 50.51%
DY 3.09 4.94 3.66 0.05 0.01 0.01 0.03 2116.04%
P/NAPS 0.63 0.52 1.09 1.18 1.27 1.28 1.08 -30.25%

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