[FAJAR] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 573.96%
YoY- 144.78%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 197,092 234,607 275,965 307,720 201,572 333,299 317,292 -27.13%
PBT 52,344 38,258 36,289 56,376 7,392 42,105 28,897 48.43%
Tax -15,324 -2,096 -182 -15,528 -18,668 -15,176 -12,924 11.99%
NP 37,020 36,162 36,106 40,848 -11,276 26,929 15,973 74.86%
-
NP to SH 23,248 32,442 32,256 41,652 -8,788 14,415 382 1435.67%
-
Tax Rate 29.28% 5.48% 0.50% 27.54% 252.54% 36.04% 44.72% -
Total Cost 160,072 198,445 239,858 266,872 212,848 306,370 301,318 -34.33%
-
Net Worth 323,370 309,958 311,577 310,776 293,299 294,304 280,959 9.79%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 26,171 5,565 7,455 11,184 22,366 5,591 7,455 130.45%
Div Payout % 112.58% 17.16% 23.11% 26.85% 0.00% 38.79% 1,948.29% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 323,370 309,958 311,577 310,776 293,299 294,304 280,959 9.79%
NOSH 373,882 373,882 373,882 373,882 373,843 373,843 373,843 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 18.78% 15.41% 13.08% 13.27% -5.59% 8.08% 5.03% -
ROE 7.19% 10.47% 10.35% 13.40% -3.00% 4.90% 0.14% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 52.71 63.23 74.03 82.54 54.07 89.41 85.12 -27.28%
EPS 6.28 8.73 8.65 11.18 -2.36 3.87 0.11 1371.78%
DPS 7.00 1.50 2.00 3.00 6.00 1.50 2.00 129.99%
NAPS 0.8649 0.8354 0.8358 0.8336 0.7868 0.7895 0.7537 9.58%
Adjusted Per Share Value based on latest NOSH - 373,882
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 26.47 31.50 37.06 41.32 27.07 44.76 42.61 -27.13%
EPS 3.12 4.36 4.33 5.59 -1.18 1.94 0.05 1461.42%
DPS 3.51 0.75 1.00 1.50 3.00 0.75 1.00 130.43%
NAPS 0.4342 0.4162 0.4184 0.4173 0.3939 0.3952 0.3773 9.78%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.395 0.305 0.235 0.36 0.36 0.415 0.375 -
P/RPS 0.75 0.48 0.32 0.44 0.67 0.46 0.44 42.55%
P/EPS 6.35 3.49 2.72 3.22 -15.27 10.73 365.31 -93.23%
EY 15.74 28.67 36.82 31.03 -6.55 9.32 0.27 1392.37%
DY 17.72 4.92 8.51 8.33 16.67 3.61 5.33 122.26%
P/NAPS 0.46 0.37 0.28 0.43 0.46 0.53 0.50 -5.39%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 27/08/20 18/06/20 27/02/20 20/11/19 29/08/19 23/05/19 -
Price 0.485 0.45 0.285 0.345 0.37 0.36 0.425 -
P/RPS 0.92 0.71 0.38 0.42 0.68 0.40 0.50 49.99%
P/EPS 7.80 5.15 3.29 3.09 -15.69 9.31 414.01 -92.86%
EY 12.82 19.43 30.36 32.38 -6.37 10.74 0.24 1308.11%
DY 14.43 3.33 7.02 8.70 16.22 4.17 4.71 110.51%
P/NAPS 0.56 0.54 0.34 0.41 0.47 0.46 0.56 0.00%

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