[FAJAR] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 113.71%
YoY- 391.79%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 224,056 201,628 209,122 146,748 190,164 161,001 156,594 27.05%
PBT -10,720 11,054 9,986 19,104 15,291 8,520 12,050 -
Tax -5,919 -6,265 -5,560 -592 -4,888 -4,869 -4,980 12.24%
NP -16,639 4,789 4,426 18,512 10,403 3,650 7,070 -
-
NP to SH -14,448 6,569 6,034 19,200 8,984 3,228 5,604 -
-
Tax Rate - 56.68% 55.68% 3.10% 31.97% 57.15% 41.33% -
Total Cost 240,695 196,838 204,696 128,236 179,761 157,350 149,524 37.47%
-
Net Worth 367,172 387,344 385,342 394,241 390,014 387,715 338,046 5.68%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 7,416 9,888 14,832 29,664 7,416 9,888 12,897 -30.92%
Div Payout % 0.00% 150.52% 245.81% 154.50% 82.55% 306.33% 230.15% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 367,172 387,344 385,342 394,241 390,014 387,715 338,046 5.68%
NOSH 744,689 744,689 744,689 744,689 744,689 744,689 744,689 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -7.43% 2.38% 2.12% 12.61% 5.47% 2.27% 4.51% -
ROE -3.93% 1.70% 1.57% 4.87% 2.30% 0.83% 1.66% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 30.21 27.19 28.20 19.79 25.64 21.71 24.28 15.72%
EPS -1.95 0.88 0.82 2.60 1.44 0.55 1.10 -
DPS 1.00 1.33 2.00 4.00 1.00 1.33 2.00 -37.08%
NAPS 0.4951 0.5223 0.5196 0.5316 0.5259 0.5228 0.5242 -3.74%
Adjusted Per Share Value based on latest NOSH - 744,689
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 30.09 27.08 28.08 19.71 25.54 21.62 21.03 27.05%
EPS -1.94 0.88 0.81 2.58 1.21 0.43 0.75 -
DPS 1.00 1.33 1.99 3.98 1.00 1.33 1.73 -30.67%
NAPS 0.4931 0.5201 0.5175 0.5294 0.5237 0.5206 0.4539 5.69%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.285 0.285 0.28 0.285 0.275 0.335 0.345 -
P/RPS 0.94 1.05 0.99 1.44 1.07 1.54 1.42 -24.10%
P/EPS -14.63 32.17 34.41 11.01 22.70 76.96 39.70 -
EY -6.84 3.11 2.91 9.08 4.41 1.30 2.52 -
DY 3.51 4.68 7.14 14.04 3.64 3.98 5.80 -28.51%
P/NAPS 0.58 0.55 0.54 0.54 0.52 0.64 0.66 -8.27%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 26/05/23 23/02/23 23/11/22 24/08/22 26/05/22 24/02/22 -
Price 0.31 0.27 0.30 0.265 0.27 0.31 0.32 -
P/RPS 1.03 0.99 1.06 1.34 1.05 1.43 1.32 -15.28%
P/EPS -15.91 30.48 36.87 10.24 22.29 71.22 36.82 -
EY -6.28 3.28 2.71 9.77 4.49 1.40 2.72 -
DY 3.23 4.94 6.67 15.09 3.70 4.30 6.25 -35.67%
P/NAPS 0.63 0.52 0.58 0.50 0.51 0.59 0.61 2.18%

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