[FAJAR] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 99.48%
YoY- 328.1%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 252,252 423,914 426,473 451,042 437,588 387,526 366,209 -21.95%
PBT 43,256 49,010 59,946 68,376 47,332 5,157 5,134 312.45%
Tax -11,540 -17,449 -19,253 -19,594 -15,860 -5,252 -2,198 201.16%
NP 31,716 31,561 40,693 48,782 31,472 -95 2,936 386.55%
-
NP to SH 17,556 10,742 18,582 22,150 11,104 -2,592 4,492 147.50%
-
Tax Rate 26.68% 35.60% 32.12% 28.66% 33.51% 101.84% 42.81% -
Total Cost 220,536 392,353 385,780 402,260 406,116 387,621 363,273 -28.23%
-
Net Worth 233,451 213,062 234,923 228,565 217,420 208,541 193,953 13.11%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 33 87 65 132 32 - -
Div Payout % - 0.31% 0.47% 0.30% 1.19% 0.00% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 233,451 213,062 234,923 228,565 217,420 208,541 193,953 13.11%
NOSH 362,727 334,899 328,702 328,635 330,476 328,101 295,526 14.59%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.57% 7.45% 9.54% 10.82% 7.19% -0.02% 0.80% -
ROE 7.52% 5.04% 7.91% 9.69% 5.11% -1.24% 2.32% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 69.54 126.58 129.74 137.25 132.41 118.11 123.92 -31.89%
EPS 4.84 3.21 5.65 6.74 3.36 -0.79 1.52 115.98%
DPS 0.00 0.01 0.03 0.02 0.04 0.01 0.00 -
NAPS 0.6436 0.6362 0.7147 0.6955 0.6579 0.6356 0.6563 -1.29%
Adjusted Per Share Value based on latest NOSH - 329,325
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 33.87 56.92 57.27 60.57 58.76 52.04 49.18 -21.96%
EPS 2.36 1.44 2.50 2.97 1.49 -0.35 0.60 148.55%
DPS 0.00 0.00 0.01 0.01 0.02 0.00 0.00 -
NAPS 0.3135 0.2861 0.3155 0.3069 0.292 0.28 0.2604 13.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.505 0.55 0.585 0.515 0.435 0.44 0.43 -
P/RPS 0.73 0.43 0.45 0.38 0.33 0.37 0.35 63.02%
P/EPS 10.43 17.15 10.35 7.64 12.95 -55.70 28.29 -48.49%
EY 9.58 5.83 9.66 13.09 7.72 -1.80 3.53 94.20%
DY 0.00 0.02 0.05 0.04 0.09 0.02 0.00 -
P/NAPS 0.78 0.86 0.82 0.74 0.66 0.69 0.66 11.74%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 23/08/16 26/05/16 24/02/16 26/11/15 27/08/15 21/05/15 -
Price 0.55 0.535 0.58 0.54 0.515 0.36 0.435 -
P/RPS 0.79 0.42 0.45 0.39 0.39 0.30 0.35 71.81%
P/EPS 11.36 16.68 10.26 8.01 15.33 -45.57 28.62 -45.89%
EY 8.80 6.00 9.75 12.48 6.52 -2.19 3.49 84.94%
DY 0.00 0.02 0.05 0.04 0.08 0.03 0.00 -
P/NAPS 0.85 0.84 0.81 0.78 0.78 0.57 0.66 18.31%

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