[FAJAR] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 292.61%
YoY- 629.0%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 545,724 497,411 456,556 399,540 291,908 224,056 201,628 93.86%
PBT 45,804 75,964 75,897 55,600 13,564 -10,720 11,054 157.31%
Tax -17,124 -20,491 -7,929 -7,920 -1,736 -5,919 -6,265 95.13%
NP 28,680 55,473 67,968 47,680 11,828 -16,639 4,789 228.70%
-
NP to SH 33,680 54,014 65,576 43,988 11,204 -14,448 6,569 196.45%
-
Tax Rate 37.39% 26.97% 10.45% 14.24% 12.80% - 56.68% -
Total Cost 517,044 441,938 388,588 351,860 280,080 240,695 196,838 90.04%
-
Net Worth 422,645 419,678 417,602 388,086 370,213 367,172 387,344 5.97%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 29,664 7,416 9,888 7,416 14,832 7,416 9,888 107.59%
Div Payout % 88.08% 13.73% 15.08% 16.86% 132.38% 0.00% 150.52% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 422,645 419,678 417,602 388,086 370,213 367,172 387,344 5.97%
NOSH 744,689 744,689 744,689 744,689 744,689 744,689 744,689 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 5.26% 11.15% 14.89% 11.93% 4.05% -7.43% 2.38% -
ROE 7.97% 12.87% 15.70% 11.33% 3.03% -3.93% 1.70% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 73.59 67.07 61.56 53.87 39.36 30.21 27.19 93.85%
EPS 4.56 7.28 8.84 5.94 1.52 -1.95 0.88 198.55%
DPS 4.00 1.00 1.33 1.00 2.00 1.00 1.33 107.93%
NAPS 0.5699 0.5659 0.5631 0.5233 0.4992 0.4951 0.5223 5.97%
Adjusted Per Share Value based on latest NOSH - 744,689
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 73.28 66.79 61.31 53.65 39.20 30.09 27.08 93.83%
EPS 4.52 7.25 8.81 5.91 1.50 -1.94 0.88 196.80%
DPS 3.98 1.00 1.33 1.00 1.99 1.00 1.33 107.24%
NAPS 0.5675 0.5636 0.5608 0.5211 0.4971 0.4931 0.5201 5.97%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.39 0.48 0.355 0.29 0.295 0.285 0.285 -
P/RPS 0.53 0.72 0.58 0.54 0.75 0.94 1.05 -36.52%
P/EPS 8.59 6.59 4.01 4.89 19.53 -14.63 32.17 -58.43%
EY 11.64 15.17 24.91 20.45 5.12 -6.84 3.11 140.48%
DY 10.26 2.08 3.76 3.45 6.78 3.51 4.68 68.51%
P/NAPS 0.68 0.85 0.63 0.55 0.59 0.58 0.55 15.14%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 29/08/24 23/05/24 26/02/24 27/11/23 30/08/23 26/05/23 -
Price 0.36 0.43 0.385 0.33 0.285 0.31 0.27 -
P/RPS 0.49 0.64 0.63 0.61 0.72 1.03 0.99 -37.34%
P/EPS 7.93 5.90 4.35 5.56 18.86 -15.91 30.48 -59.14%
EY 12.62 16.94 22.97 17.97 5.30 -6.28 3.28 144.93%
DY 11.11 2.33 3.46 3.03 7.02 3.23 4.94 71.40%
P/NAPS 0.63 0.76 0.68 0.63 0.57 0.63 0.52 13.60%

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