[FAJAR] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
18-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -22.56%
YoY- 8329.28%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 140,484 197,092 234,607 275,965 307,720 201,572 333,299 -43.63%
PBT 44,920 52,344 38,258 36,289 56,376 7,392 42,105 4.38%
Tax -12,726 -15,324 -2,096 -182 -15,528 -18,668 -15,176 -11.02%
NP 32,194 37,020 36,162 36,106 40,848 -11,276 26,929 12.58%
-
NP to SH 24,414 23,248 32,442 32,256 41,652 -8,788 14,415 41.85%
-
Tax Rate 28.33% 29.28% 5.48% 0.50% 27.54% 252.54% 36.04% -
Total Cost 108,290 160,072 198,445 239,858 266,872 212,848 306,370 -49.85%
-
Net Worth 338,509 323,370 309,958 311,577 310,776 293,299 294,304 9.73%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 11,124 26,171 5,565 7,455 11,184 22,366 5,591 57.86%
Div Payout % 45.56% 112.58% 17.16% 23.11% 26.85% 0.00% 38.79% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 338,509 323,370 309,958 311,577 310,776 293,299 294,304 9.73%
NOSH 373,882 373,882 373,882 373,882 373,882 373,843 373,843 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 22.92% 18.78% 15.41% 13.08% 13.27% -5.59% 8.08% -
ROE 7.21% 7.19% 10.47% 10.35% 13.40% -3.00% 4.90% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 37.89 52.71 63.23 74.03 82.54 54.07 89.41 -43.43%
EPS 6.58 6.28 8.73 8.65 11.18 -2.36 3.87 42.22%
DPS 3.00 7.00 1.50 2.00 3.00 6.00 1.50 58.40%
NAPS 0.9129 0.8649 0.8354 0.8358 0.8336 0.7868 0.7895 10.11%
Adjusted Per Share Value based on latest NOSH - 373,882
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.86 26.47 31.50 37.06 41.32 27.07 44.76 -43.64%
EPS 3.28 3.12 4.36 4.33 5.59 -1.18 1.94 41.69%
DPS 1.49 3.51 0.75 1.00 1.50 3.00 0.75 57.70%
NAPS 0.4546 0.4342 0.4162 0.4184 0.4173 0.3939 0.3952 9.73%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.55 0.395 0.305 0.235 0.36 0.36 0.415 -
P/RPS 1.45 0.75 0.48 0.32 0.44 0.67 0.46 114.23%
P/EPS 8.35 6.35 3.49 2.72 3.22 -15.27 10.73 -15.33%
EY 11.97 15.74 28.67 36.82 31.03 -6.55 9.32 18.06%
DY 5.45 17.72 4.92 8.51 8.33 16.67 3.61 31.43%
P/NAPS 0.60 0.46 0.37 0.28 0.43 0.46 0.53 8.58%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 30/11/20 27/08/20 18/06/20 27/02/20 20/11/19 29/08/19 -
Price 0.68 0.485 0.45 0.285 0.345 0.37 0.36 -
P/RPS 1.79 0.92 0.71 0.38 0.42 0.68 0.40 170.32%
P/EPS 10.33 7.80 5.15 3.29 3.09 -15.69 9.31 7.14%
EY 9.68 12.82 19.43 30.36 32.38 -6.37 10.74 -6.66%
DY 4.41 14.43 3.33 7.02 8.70 16.22 4.17 3.78%
P/NAPS 0.74 0.56 0.54 0.34 0.41 0.47 0.46 37.09%

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