[FAJAR] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -10.16%
YoY- -28.92%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 201,572 333,299 317,292 335,130 420,344 395,630 449,021 -41.34%
PBT 7,392 42,105 28,897 43,852 39,228 58,635 74,194 -78.47%
Tax -18,668 -15,176 -12,924 -14,232 -9,808 -17,683 -20,828 -7.03%
NP -11,276 26,929 15,973 29,620 29,420 40,952 53,366 -
-
NP to SH -8,788 14,415 382 17,016 18,940 17,463 23,476 -
-
Tax Rate 252.54% 36.04% 44.72% 32.45% 25.00% 30.16% 28.07% -
Total Cost 212,848 306,370 301,318 305,510 390,924 354,678 395,654 -33.82%
-
Net Worth 293,299 294,304 280,959 289,570 290,203 287,035 287,598 1.31%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 22,366 5,591 7,455 11,183 22,366 5,591 7,446 108.04%
Div Payout % 0.00% 38.79% 1,948.29% 65.72% 118.09% 32.02% 31.72% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 293,299 294,304 280,959 289,570 290,203 287,035 287,598 1.31%
NOSH 373,843 373,843 373,843 373,843 373,843 373,843 373,843 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -5.59% 8.08% 5.03% 8.84% 7.00% 10.35% 11.89% -
ROE -3.00% 4.90% 0.14% 5.88% 6.53% 6.08% 8.16% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 54.07 89.41 85.12 89.90 112.76 106.13 120.59 -41.38%
EPS -2.36 3.87 0.11 4.56 5.08 4.72 6.36 -
DPS 6.00 1.50 2.00 3.00 6.00 1.50 2.00 107.86%
NAPS 0.7868 0.7895 0.7537 0.7768 0.7785 0.77 0.7724 1.23%
Adjusted Per Share Value based on latest NOSH - 373,843
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 27.07 44.76 42.61 45.00 56.45 53.13 60.30 -41.34%
EPS -1.18 1.94 0.05 2.28 2.54 2.35 3.15 -
DPS 3.00 0.75 1.00 1.50 3.00 0.75 1.00 107.86%
NAPS 0.3939 0.3952 0.3773 0.3888 0.3897 0.3854 0.3862 1.32%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.36 0.415 0.375 0.315 0.405 0.385 0.71 -
P/RPS 0.67 0.46 0.44 0.35 0.36 0.36 0.59 8.83%
P/EPS -15.27 10.73 365.31 6.90 7.97 8.22 11.26 -
EY -6.55 9.32 0.27 14.49 12.55 12.17 8.88 -
DY 16.67 3.61 5.33 9.52 14.81 3.90 2.82 226.57%
P/NAPS 0.46 0.53 0.50 0.41 0.52 0.50 0.92 -36.97%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 29/08/19 23/05/19 21/02/19 29/11/18 28/08/18 25/05/18 -
Price 0.37 0.36 0.425 0.415 0.35 0.485 0.405 -
P/RPS 0.68 0.40 0.50 0.46 0.31 0.46 0.34 58.67%
P/EPS -15.69 9.31 414.01 9.09 6.89 10.35 6.42 -
EY -6.37 10.74 0.24 11.00 14.52 9.66 15.57 -
DY 16.22 4.17 4.71 7.23 17.14 3.09 4.94 120.75%
P/NAPS 0.47 0.46 0.56 0.53 0.45 0.63 0.52 -6.51%

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