[FAJAR] QoQ Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -160.96%
YoY- -146.4%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 234,607 275,965 307,720 201,572 333,299 317,292 335,130 -21.17%
PBT 38,258 36,289 56,376 7,392 42,105 28,897 43,852 -8.70%
Tax -2,096 -182 -15,528 -18,668 -15,176 -12,924 -14,232 -72.14%
NP 36,162 36,106 40,848 -11,276 26,929 15,973 29,620 14.24%
-
NP to SH 32,442 32,256 41,652 -8,788 14,415 382 17,016 53.81%
-
Tax Rate 5.48% 0.50% 27.54% 252.54% 36.04% 44.72% 32.45% -
Total Cost 198,445 239,858 266,872 212,848 306,370 301,318 305,510 -25.01%
-
Net Worth 309,958 311,577 310,776 293,299 294,304 280,959 289,570 4.64%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 5,565 7,455 11,184 22,366 5,591 7,455 11,183 -37.22%
Div Payout % 17.16% 23.11% 26.85% 0.00% 38.79% 1,948.29% 65.72% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 309,958 311,577 310,776 293,299 294,304 280,959 289,570 4.64%
NOSH 373,882 373,882 373,882 373,843 373,843 373,843 373,843 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 15.41% 13.08% 13.27% -5.59% 8.08% 5.03% 8.84% -
ROE 10.47% 10.35% 13.40% -3.00% 4.90% 0.14% 5.88% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 63.23 74.03 82.54 54.07 89.41 85.12 89.90 -20.92%
EPS 8.73 8.65 11.18 -2.36 3.87 0.11 4.56 54.24%
DPS 1.50 2.00 3.00 6.00 1.50 2.00 3.00 -37.03%
NAPS 0.8354 0.8358 0.8336 0.7868 0.7895 0.7537 0.7768 4.97%
Adjusted Per Share Value based on latest NOSH - 373,843
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 31.50 37.06 41.32 27.07 44.76 42.61 45.00 -21.17%
EPS 4.36 4.33 5.59 -1.18 1.94 0.05 2.28 54.12%
DPS 0.75 1.00 1.50 3.00 0.75 1.00 1.50 -37.03%
NAPS 0.4162 0.4184 0.4173 0.3939 0.3952 0.3773 0.3888 4.64%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.305 0.235 0.36 0.36 0.415 0.375 0.315 -
P/RPS 0.48 0.32 0.44 0.67 0.46 0.44 0.35 23.46%
P/EPS 3.49 2.72 3.22 -15.27 10.73 365.31 6.90 -36.54%
EY 28.67 36.82 31.03 -6.55 9.32 0.27 14.49 57.67%
DY 4.92 8.51 8.33 16.67 3.61 5.33 9.52 -35.62%
P/NAPS 0.37 0.28 0.43 0.46 0.53 0.50 0.41 -6.62%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 18/06/20 27/02/20 20/11/19 29/08/19 23/05/19 21/02/19 -
Price 0.45 0.285 0.345 0.37 0.36 0.425 0.415 -
P/RPS 0.71 0.38 0.42 0.68 0.40 0.50 0.46 33.59%
P/EPS 5.15 3.29 3.09 -15.69 9.31 414.01 9.09 -31.55%
EY 19.43 30.36 32.38 -6.37 10.74 0.24 11.00 46.17%
DY 3.33 7.02 8.70 16.22 4.17 4.71 7.23 -40.38%
P/NAPS 0.54 0.34 0.41 0.47 0.46 0.56 0.53 1.25%

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