[FAJAR] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -16.11%
YoY- 313.68%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 249,114 252,252 423,914 426,473 451,042 437,588 387,526 -25.41%
PBT 42,010 43,256 49,010 59,946 68,376 47,332 5,157 302.29%
Tax -13,658 -11,540 -17,449 -19,253 -19,594 -15,860 -5,252 88.56%
NP 28,352 31,716 31,561 40,693 48,782 31,472 -95 -
-
NP to SH 13,140 17,556 10,742 18,582 22,150 11,104 -2,592 -
-
Tax Rate 32.51% 26.68% 35.60% 32.12% 28.66% 33.51% 101.84% -
Total Cost 220,762 220,536 392,353 385,780 402,260 406,116 387,621 -31.17%
-
Net Worth 232,043 233,451 213,062 234,923 228,565 217,420 208,541 7.34%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 72 - 33 87 65 132 32 71.28%
Div Payout % 0.55% - 0.31% 0.47% 0.30% 1.19% 0.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 232,043 233,451 213,062 234,923 228,565 217,420 208,541 7.34%
NOSH 360,989 362,727 334,899 328,702 328,635 330,476 328,101 6.54%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.38% 12.57% 7.45% 9.54% 10.82% 7.19% -0.02% -
ROE 5.66% 7.52% 5.04% 7.91% 9.69% 5.11% -1.24% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 69.01 69.54 126.58 129.74 137.25 132.41 118.11 -29.99%
EPS 3.64 4.84 3.21 5.65 6.74 3.36 -0.79 -
DPS 0.02 0.00 0.01 0.03 0.02 0.04 0.01 58.40%
NAPS 0.6428 0.6436 0.6362 0.7147 0.6955 0.6579 0.6356 0.75%
Adjusted Per Share Value based on latest NOSH - 329,080
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 33.45 33.87 56.92 57.27 60.57 58.76 52.04 -25.42%
EPS 1.76 2.36 1.44 2.50 2.97 1.49 -0.35 -
DPS 0.01 0.00 0.00 0.01 0.01 0.02 0.00 -
NAPS 0.3116 0.3135 0.2861 0.3155 0.3069 0.292 0.28 7.35%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.555 0.505 0.55 0.585 0.515 0.435 0.44 -
P/RPS 0.80 0.73 0.43 0.45 0.38 0.33 0.37 66.81%
P/EPS 15.25 10.43 17.15 10.35 7.64 12.95 -55.70 -
EY 6.56 9.58 5.83 9.66 13.09 7.72 -1.80 -
DY 0.04 0.00 0.02 0.05 0.04 0.09 0.02 58.40%
P/NAPS 0.86 0.78 0.86 0.82 0.74 0.66 0.69 15.73%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 23/08/16 26/05/16 24/02/16 26/11/15 27/08/15 -
Price 0.695 0.55 0.535 0.58 0.54 0.515 0.36 -
P/RPS 1.01 0.79 0.42 0.45 0.39 0.39 0.30 123.80%
P/EPS 19.09 11.36 16.68 10.26 8.01 15.33 -45.57 -
EY 5.24 8.80 6.00 9.75 12.48 6.52 -2.19 -
DY 0.03 0.00 0.02 0.05 0.04 0.08 0.03 0.00%
P/NAPS 1.08 0.85 0.84 0.81 0.78 0.78 0.57 52.82%

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