[FAJAR] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -97.75%
YoY- -98.37%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 307,720 201,572 333,299 317,292 335,130 420,344 395,630 -15.38%
PBT 56,376 7,392 42,105 28,897 43,852 39,228 58,635 -2.57%
Tax -15,528 -18,668 -15,176 -12,924 -14,232 -9,808 -17,683 -8.27%
NP 40,848 -11,276 26,929 15,973 29,620 29,420 40,952 -0.16%
-
NP to SH 41,652 -8,788 14,415 382 17,016 18,940 17,463 78.23%
-
Tax Rate 27.54% 252.54% 36.04% 44.72% 32.45% 25.00% 30.16% -
Total Cost 266,872 212,848 306,370 301,318 305,510 390,924 354,678 -17.23%
-
Net Worth 310,776 293,299 294,304 280,959 289,570 290,203 287,035 5.42%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 11,184 22,366 5,591 7,455 11,183 22,366 5,591 58.55%
Div Payout % 26.85% 0.00% 38.79% 1,948.29% 65.72% 118.09% 32.02% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 310,776 293,299 294,304 280,959 289,570 290,203 287,035 5.42%
NOSH 373,882 373,843 373,843 373,843 373,843 373,843 373,843 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 13.27% -5.59% 8.08% 5.03% 8.84% 7.00% 10.35% -
ROE 13.40% -3.00% 4.90% 0.14% 5.88% 6.53% 6.08% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 82.54 54.07 89.41 85.12 89.90 112.76 106.13 -15.39%
EPS 11.18 -2.36 3.87 0.11 4.56 5.08 4.72 77.41%
DPS 3.00 6.00 1.50 2.00 3.00 6.00 1.50 58.53%
NAPS 0.8336 0.7868 0.7895 0.7537 0.7768 0.7785 0.77 5.41%
Adjusted Per Share Value based on latest NOSH - 373,843
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 41.32 27.07 44.76 42.61 45.00 56.45 53.13 -15.39%
EPS 5.59 -1.18 1.94 0.05 2.28 2.54 2.35 77.91%
DPS 1.50 3.00 0.75 1.00 1.50 3.00 0.75 58.53%
NAPS 0.4173 0.3939 0.3952 0.3773 0.3888 0.3897 0.3854 5.42%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.36 0.36 0.415 0.375 0.315 0.405 0.385 -
P/RPS 0.44 0.67 0.46 0.44 0.35 0.36 0.36 14.27%
P/EPS 3.22 -15.27 10.73 365.31 6.90 7.97 8.22 -46.37%
EY 31.03 -6.55 9.32 0.27 14.49 12.55 12.17 86.31%
DY 8.33 16.67 3.61 5.33 9.52 14.81 3.90 65.62%
P/NAPS 0.43 0.46 0.53 0.50 0.41 0.52 0.50 -9.54%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 20/11/19 29/08/19 23/05/19 21/02/19 29/11/18 28/08/18 -
Price 0.345 0.37 0.36 0.425 0.415 0.35 0.485 -
P/RPS 0.42 0.68 0.40 0.50 0.46 0.31 0.46 -5.86%
P/EPS 3.09 -15.69 9.31 414.01 9.09 6.89 10.35 -55.23%
EY 32.38 -6.37 10.74 0.24 11.00 14.52 9.66 123.48%
DY 8.70 16.22 4.17 4.71 7.23 17.14 3.09 99.01%
P/NAPS 0.41 0.47 0.46 0.56 0.53 0.45 0.63 -24.84%

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