[FAJAR] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 185.17%
YoY- -77.05%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 146,748 190,164 161,001 156,594 87,520 153,113 142,010 2.21%
PBT 19,104 15,291 8,520 12,050 224 36,954 40,274 -39.14%
Tax -592 -4,888 -4,869 -4,980 -3,276 -8,858 -9,478 -84.23%
NP 18,512 10,403 3,650 7,070 -3,052 28,096 30,796 -28.75%
-
NP to SH 19,200 8,984 3,228 5,604 -6,580 23,965 25,517 -17.25%
-
Tax Rate 3.10% 31.97% 57.15% 41.33% 1,462.50% 23.97% 23.53% -
Total Cost 128,236 179,761 157,350 149,524 90,572 125,017 111,214 9.95%
-
Net Worth 394,241 390,014 387,715 338,046 355,715 356,048 356,234 6.98%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 29,664 7,416 9,888 12,897 14,832 6,489 8,652 127.20%
Div Payout % 154.50% 82.55% 306.33% 230.15% 0.00% 27.08% 33.91% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 394,241 390,014 387,715 338,046 355,715 356,048 356,234 6.98%
NOSH 744,689 744,689 744,689 744,689 744,689 373,882 373,882 58.23%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.61% 5.47% 2.27% 4.51% -3.49% 18.35% 21.69% -
ROE 4.87% 2.30% 0.83% 1.66% -1.85% 6.73% 7.16% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.79 25.64 21.71 24.28 23.60 41.29 38.30 -35.58%
EPS 2.60 1.44 0.55 1.10 -1.76 6.46 6.88 -47.69%
DPS 4.00 1.00 1.33 2.00 4.00 1.75 2.33 43.32%
NAPS 0.5316 0.5259 0.5228 0.5242 0.9593 0.9602 0.9607 -32.57%
Adjusted Per Share Value based on latest NOSH - 744,689
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.71 25.54 21.62 21.03 11.75 20.56 19.07 2.22%
EPS 2.58 1.21 0.43 0.75 -0.88 3.22 3.43 -17.27%
DPS 3.98 1.00 1.33 1.73 1.99 0.87 1.16 127.31%
NAPS 0.5294 0.5237 0.5206 0.4539 0.4777 0.4781 0.4784 6.97%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.285 0.275 0.335 0.345 0.40 0.73 0.745 -
P/RPS 1.44 1.07 1.54 1.42 1.69 1.77 1.95 -18.28%
P/EPS 11.01 22.70 76.96 39.70 -22.54 11.30 10.83 1.10%
EY 9.08 4.41 1.30 2.52 -4.44 8.85 9.24 -1.15%
DY 14.04 3.64 3.98 5.80 10.00 2.40 3.13 171.73%
P/NAPS 0.54 0.52 0.64 0.66 0.42 0.76 0.78 -21.72%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 26/05/22 24/02/22 25/11/21 28/09/21 21/05/21 -
Price 0.265 0.27 0.31 0.32 0.355 0.39 0.76 -
P/RPS 1.34 1.05 1.43 1.32 1.50 0.94 1.98 -22.89%
P/EPS 10.24 22.29 71.22 36.82 -20.01 6.03 11.04 -4.88%
EY 9.77 4.49 1.40 2.72 -5.00 16.57 9.05 5.23%
DY 15.09 3.70 4.30 6.25 11.27 4.49 3.07 188.81%
P/NAPS 0.50 0.51 0.59 0.61 0.37 0.41 0.79 -26.26%

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