[FAJAR] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 8.46%
YoY- -6.75%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 333,299 317,292 335,130 420,344 395,630 449,021 476,378 -21.24%
PBT 42,105 28,897 43,852 39,228 58,635 74,194 79,500 -34.61%
Tax -15,176 -12,924 -14,232 -9,808 -17,683 -20,828 -22,446 -23.02%
NP 26,929 15,973 29,620 29,420 40,952 53,366 57,054 -39.46%
-
NP to SH 14,415 382 17,016 18,940 17,463 23,476 23,940 -28.76%
-
Tax Rate 36.04% 44.72% 32.45% 25.00% 30.16% 28.07% 28.23% -
Total Cost 306,370 301,318 305,510 390,924 354,678 395,654 419,324 -18.92%
-
Net Worth 294,304 280,959 289,570 290,203 287,035 287,598 276,991 4.13%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 5,591 7,455 11,183 22,366 5,591 7,446 11,066 -36.64%
Div Payout % 38.79% 1,948.29% 65.72% 118.09% 32.02% 31.72% 46.23% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 294,304 280,959 289,570 290,203 287,035 287,598 276,991 4.13%
NOSH 373,843 373,843 373,843 373,843 373,843 373,843 372,628 0.21%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.08% 5.03% 8.84% 7.00% 10.35% 11.89% 11.98% -
ROE 4.90% 0.14% 5.88% 6.53% 6.08% 8.16% 8.64% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 89.41 85.12 89.90 112.76 106.13 120.59 129.14 -21.79%
EPS 3.87 0.11 4.56 5.08 4.72 6.36 6.52 -29.43%
DPS 1.50 2.00 3.00 6.00 1.50 2.00 3.00 -37.08%
NAPS 0.7895 0.7537 0.7768 0.7785 0.77 0.7724 0.7509 3.40%
Adjusted Per Share Value based on latest NOSH - 373,843
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 44.76 42.61 45.00 56.45 53.13 60.30 63.97 -21.23%
EPS 1.94 0.05 2.28 2.54 2.35 3.15 3.21 -28.58%
DPS 0.75 1.00 1.50 3.00 0.75 1.00 1.49 -36.80%
NAPS 0.3952 0.3773 0.3888 0.3897 0.3854 0.3862 0.372 4.12%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.415 0.375 0.315 0.405 0.385 0.71 0.805 -
P/RPS 0.46 0.44 0.35 0.36 0.36 0.59 0.62 -18.08%
P/EPS 10.73 365.31 6.90 7.97 8.22 11.26 12.40 -9.21%
EY 9.32 0.27 14.49 12.55 12.17 8.88 8.06 10.19%
DY 3.61 5.33 9.52 14.81 3.90 2.82 3.73 -2.16%
P/NAPS 0.53 0.50 0.41 0.52 0.50 0.92 1.07 -37.47%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 23/05/19 21/02/19 29/11/18 28/08/18 25/05/18 26/02/18 -
Price 0.36 0.425 0.415 0.35 0.485 0.405 0.82 -
P/RPS 0.40 0.50 0.46 0.31 0.46 0.34 0.63 -26.18%
P/EPS 9.31 414.01 9.09 6.89 10.35 6.42 12.63 -18.44%
EY 10.74 0.24 11.00 14.52 9.66 15.57 7.91 22.68%
DY 4.17 4.71 7.23 17.14 3.09 4.94 3.66 9.11%
P/NAPS 0.46 0.56 0.53 0.45 0.63 0.52 1.09 -43.82%

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