[FAJAR] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 17.86%
YoY- 82.19%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 420,344 395,630 449,021 476,378 468,992 453,320 431,270 -1.69%
PBT 39,228 58,635 74,194 79,500 66,320 107,233 104,533 -47.94%
Tax -9,808 -17,683 -20,828 -22,446 -18,348 -27,594 -25,921 -47.65%
NP 29,420 40,952 53,366 57,054 47,972 79,639 78,612 -48.03%
-
NP to SH 18,940 17,463 23,476 23,940 20,312 38,791 38,358 -37.50%
-
Tax Rate 25.00% 30.16% 28.07% 28.23% 27.67% 25.73% 24.80% -
Total Cost 390,924 354,678 395,654 419,324 421,020 373,681 352,658 7.10%
-
Net Worth 290,203 287,035 287,598 276,991 272,114 263,749 255,266 8.91%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 22,366 5,591 7,446 11,066 147 36 48 5887.90%
Div Payout % 118.09% 32.02% 31.72% 46.23% 0.72% 0.09% 0.13% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 290,203 287,035 287,598 276,991 272,114 263,749 255,266 8.91%
NOSH 373,843 373,843 373,843 372,628 367,971 362,194 361,874 2.19%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.00% 10.35% 11.89% 11.98% 10.23% 17.57% 18.23% -
ROE 6.53% 6.08% 8.16% 8.64% 7.46% 14.71% 15.03% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 112.76 106.13 120.59 129.14 127.45 125.16 119.18 -3.62%
EPS 5.08 4.72 6.36 6.52 5.52 10.71 10.60 -38.73%
DPS 6.00 1.50 2.00 3.00 0.04 0.01 0.01 6986.16%
NAPS 0.7785 0.77 0.7724 0.7509 0.7395 0.7282 0.7054 6.78%
Adjusted Per Share Value based on latest NOSH - 372,628
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 56.45 53.13 60.30 63.97 62.98 60.87 57.91 -1.68%
EPS 2.54 2.35 3.15 3.21 2.73 5.21 5.15 -37.54%
DPS 3.00 0.75 1.00 1.49 0.02 0.00 0.01 4365.88%
NAPS 0.3897 0.3854 0.3862 0.372 0.3654 0.3542 0.3428 8.91%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.405 0.385 0.71 0.805 0.85 0.98 0.74 -
P/RPS 0.36 0.36 0.59 0.62 0.67 0.78 0.62 -30.37%
P/EPS 7.97 8.22 11.26 12.40 15.40 9.15 6.98 9.23%
EY 12.55 12.17 8.88 8.06 6.49 10.93 14.32 -8.41%
DY 14.81 3.90 2.82 3.73 0.05 0.01 0.02 8052.13%
P/NAPS 0.52 0.50 0.92 1.07 1.15 1.35 1.05 -37.37%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 25/05/18 26/02/18 23/11/17 24/08/17 30/05/17 -
Price 0.35 0.485 0.405 0.82 0.87 0.925 0.905 -
P/RPS 0.31 0.46 0.34 0.63 0.68 0.74 0.76 -44.96%
P/EPS 6.89 10.35 6.42 12.63 15.76 8.64 8.54 -13.32%
EY 14.52 9.66 15.57 7.91 6.34 11.58 11.71 15.40%
DY 17.14 3.09 4.94 3.66 0.05 0.01 0.01 14157.39%
P/NAPS 0.45 0.63 0.52 1.09 1.18 1.27 1.28 -50.15%

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