[FAJAR] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -13.18%
YoY- 35.14%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 451,042 437,588 387,526 366,209 337,248 330,832 313,581 27.33%
PBT 68,376 47,332 5,157 5,134 4,058 4,032 4,793 485.36%
Tax -19,594 -15,860 -5,252 -2,198 -2,712 -2,580 -1,864 377.81%
NP 48,782 31,472 -95 2,936 1,346 1,452 2,929 548.83%
-
NP to SH 22,150 11,104 -2,592 4,492 5,174 4,444 3,026 275.63%
-
Tax Rate 28.66% 33.51% 101.84% 42.81% 66.83% 63.99% 38.89% -
Total Cost 402,260 406,116 387,621 363,273 335,902 329,380 310,652 18.74%
-
Net Worth 228,565 217,420 208,541 193,953 180,227 149,146 152,709 30.75%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 65 132 32 - - - - -
Div Payout % 0.30% 1.19% 0.00% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 228,565 217,420 208,541 193,953 180,227 149,146 152,709 30.75%
NOSH 328,635 330,476 328,101 295,526 278,172 226,734 207,260 35.86%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.82% 7.19% -0.02% 0.80% 0.40% 0.44% 0.93% -
ROE 9.69% 5.11% -1.24% 2.32% 2.87% 2.98% 1.98% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 137.25 132.41 118.11 123.92 121.24 145.91 151.30 -6.27%
EPS 6.74 3.36 -0.79 1.52 1.86 1.96 1.46 176.47%
DPS 0.02 0.04 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.6955 0.6579 0.6356 0.6563 0.6479 0.6578 0.7368 -3.76%
Adjusted Per Share Value based on latest NOSH - 325,833
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 60.57 58.76 52.04 49.18 45.29 44.43 42.11 27.33%
EPS 2.97 1.49 -0.35 0.60 0.69 0.60 0.41 273.03%
DPS 0.01 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3069 0.292 0.28 0.2604 0.242 0.2003 0.2051 30.72%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.515 0.435 0.44 0.43 0.405 0.505 0.57 -
P/RPS 0.38 0.33 0.37 0.35 0.33 0.35 0.38 0.00%
P/EPS 7.64 12.95 -55.70 28.29 21.77 25.77 39.04 -66.19%
EY 13.09 7.72 -1.80 3.53 4.59 3.88 2.56 195.92%
DY 0.04 0.09 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.66 0.69 0.66 0.63 0.77 0.77 -2.60%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 26/11/15 27/08/15 21/05/15 25/02/15 27/11/14 28/08/14 -
Price 0.54 0.515 0.36 0.435 0.455 0.435 0.555 -
P/RPS 0.39 0.39 0.30 0.35 0.38 0.30 0.37 3.56%
P/EPS 8.01 15.33 -45.57 28.62 24.46 22.19 38.01 -64.48%
EY 12.48 6.52 -2.19 3.49 4.09 4.51 2.63 181.58%
DY 0.04 0.08 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.57 0.66 0.70 0.66 0.75 2.64%

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