[FAJAR] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -68.57%
YoY- 7.67%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 291,908 224,056 201,628 209,122 146,748 190,164 161,001 48.63%
PBT 13,564 -10,720 11,054 9,986 19,104 15,291 8,520 36.30%
Tax -1,736 -5,919 -6,265 -5,560 -592 -4,888 -4,869 -49.68%
NP 11,828 -16,639 4,789 4,426 18,512 10,403 3,650 118.82%
-
NP to SH 11,204 -14,448 6,569 6,034 19,200 8,984 3,228 129.06%
-
Tax Rate 12.80% - 56.68% 55.68% 3.10% 31.97% 57.15% -
Total Cost 280,080 240,695 196,838 204,696 128,236 179,761 157,350 46.82%
-
Net Worth 370,213 367,172 387,344 385,342 394,241 390,014 387,715 -3.02%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 14,832 7,416 9,888 14,832 29,664 7,416 9,888 31.00%
Div Payout % 132.38% 0.00% 150.52% 245.81% 154.50% 82.55% 306.33% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 370,213 367,172 387,344 385,342 394,241 390,014 387,715 -3.02%
NOSH 744,689 744,689 744,689 744,689 744,689 744,689 744,689 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.05% -7.43% 2.38% 2.12% 12.61% 5.47% 2.27% -
ROE 3.03% -3.93% 1.70% 1.57% 4.87% 2.30% 0.83% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 39.36 30.21 27.19 28.20 19.79 25.64 21.71 48.62%
EPS 1.52 -1.95 0.88 0.82 2.60 1.44 0.55 96.81%
DPS 2.00 1.00 1.33 2.00 4.00 1.00 1.33 31.22%
NAPS 0.4992 0.4951 0.5223 0.5196 0.5316 0.5259 0.5228 -3.02%
Adjusted Per Share Value based on latest NOSH - 744,689
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 39.20 30.09 27.08 28.08 19.71 25.54 21.62 48.63%
EPS 1.50 -1.94 0.88 0.81 2.58 1.21 0.43 129.83%
DPS 1.99 1.00 1.33 1.99 3.98 1.00 1.33 30.78%
NAPS 0.4971 0.4931 0.5201 0.5175 0.5294 0.5237 0.5206 -3.02%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.295 0.285 0.285 0.28 0.285 0.275 0.335 -
P/RPS 0.75 0.94 1.05 0.99 1.44 1.07 1.54 -38.07%
P/EPS 19.53 -14.63 32.17 34.41 11.01 22.70 76.96 -59.88%
EY 5.12 -6.84 3.11 2.91 9.08 4.41 1.30 149.18%
DY 6.78 3.51 4.68 7.14 14.04 3.64 3.98 42.59%
P/NAPS 0.59 0.58 0.55 0.54 0.54 0.52 0.64 -5.27%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 30/08/23 26/05/23 23/02/23 23/11/22 24/08/22 26/05/22 -
Price 0.285 0.31 0.27 0.30 0.265 0.27 0.31 -
P/RPS 0.72 1.03 0.99 1.06 1.34 1.05 1.43 -36.68%
P/EPS 18.86 -15.91 30.48 36.87 10.24 22.29 71.22 -58.72%
EY 5.30 -6.28 3.28 2.71 9.77 4.49 1.40 142.70%
DY 7.02 3.23 4.94 6.67 15.09 3.70 4.30 38.60%
P/NAPS 0.57 0.63 0.52 0.58 0.50 0.51 0.59 -2.27%

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