[FAJAR] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -25.15%
YoY- -40.68%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 468,992 453,320 431,270 249,114 252,252 423,914 426,473 6.53%
PBT 66,320 107,233 104,533 42,010 43,256 49,010 59,946 6.96%
Tax -18,348 -27,594 -25,921 -13,658 -11,540 -17,449 -19,253 -3.15%
NP 47,972 79,639 78,612 28,352 31,716 31,561 40,693 11.58%
-
NP to SH 20,312 38,791 38,358 13,140 17,556 10,742 18,582 6.10%
-
Tax Rate 27.67% 25.73% 24.80% 32.51% 26.68% 35.60% 32.12% -
Total Cost 421,020 373,681 352,658 220,762 220,536 392,353 385,780 5.99%
-
Net Worth 272,114 263,749 255,266 232,043 233,451 213,062 234,923 10.28%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 147 36 48 72 - 33 87 41.81%
Div Payout % 0.72% 0.09% 0.13% 0.55% - 0.31% 0.47% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 272,114 263,749 255,266 232,043 233,451 213,062 234,923 10.28%
NOSH 367,971 362,194 361,874 360,989 362,727 334,899 328,702 7.80%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.23% 17.57% 18.23% 11.38% 12.57% 7.45% 9.54% -
ROE 7.46% 14.71% 15.03% 5.66% 7.52% 5.04% 7.91% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 127.45 125.16 119.18 69.01 69.54 126.58 129.74 -1.17%
EPS 5.52 10.71 10.60 3.64 4.84 3.21 5.65 -1.53%
DPS 0.04 0.01 0.01 0.02 0.00 0.01 0.03 21.12%
NAPS 0.7395 0.7282 0.7054 0.6428 0.6436 0.6362 0.7147 2.29%
Adjusted Per Share Value based on latest NOSH - 363,499
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 62.98 60.87 57.91 33.45 33.87 56.92 57.27 6.53%
EPS 2.73 5.21 5.15 1.76 2.36 1.44 2.50 6.03%
DPS 0.02 0.00 0.01 0.01 0.00 0.00 0.01 58.67%
NAPS 0.3654 0.3542 0.3428 0.3116 0.3135 0.2861 0.3155 10.27%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.85 0.98 0.74 0.555 0.505 0.55 0.585 -
P/RPS 0.67 0.78 0.62 0.80 0.73 0.43 0.45 30.35%
P/EPS 15.40 9.15 6.98 15.25 10.43 17.15 10.35 30.30%
EY 6.49 10.93 14.32 6.56 9.58 5.83 9.66 -23.27%
DY 0.05 0.01 0.02 0.04 0.00 0.02 0.05 0.00%
P/NAPS 1.15 1.35 1.05 0.86 0.78 0.86 0.82 25.26%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 30/05/17 23/02/17 24/11/16 23/08/16 26/05/16 -
Price 0.87 0.925 0.905 0.695 0.55 0.535 0.58 -
P/RPS 0.68 0.74 0.76 1.01 0.79 0.42 0.45 31.65%
P/EPS 15.76 8.64 8.54 19.09 11.36 16.68 10.26 33.09%
EY 6.34 11.58 11.71 5.24 8.80 6.00 9.75 -24.92%
DY 0.05 0.01 0.01 0.03 0.00 0.02 0.05 0.00%
P/NAPS 1.18 1.27 1.28 1.08 0.85 0.84 0.81 28.47%

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