[FAJAR] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 4.52%
YoY- -20.89%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 156,594 87,520 153,113 142,010 140,484 197,092 234,607 -23.56%
PBT 12,050 224 36,954 40,274 44,920 52,344 38,258 -53.61%
Tax -4,980 -3,276 -8,858 -9,478 -12,726 -15,324 -2,096 77.77%
NP 7,070 -3,052 28,096 30,796 32,194 37,020 36,162 -66.21%
-
NP to SH 5,604 -6,580 23,965 25,517 24,414 23,248 32,442 -68.88%
-
Tax Rate 41.33% 1,462.50% 23.97% 23.53% 28.33% 29.28% 5.48% -
Total Cost 149,524 90,572 125,017 111,214 108,290 160,072 198,445 -17.15%
-
Net Worth 338,046 355,715 356,048 356,234 338,509 323,370 309,958 5.93%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 12,897 14,832 6,489 8,652 11,124 26,171 5,565 74.85%
Div Payout % 230.15% 0.00% 27.08% 33.91% 45.56% 112.58% 17.16% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 338,046 355,715 356,048 356,234 338,509 323,370 309,958 5.93%
NOSH 744,689 744,689 373,882 373,882 373,882 373,882 373,882 58.10%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.51% -3.49% 18.35% 21.69% 22.92% 18.78% 15.41% -
ROE 1.66% -1.85% 6.73% 7.16% 7.21% 7.19% 10.47% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 24.28 23.60 41.29 38.30 37.89 52.71 63.23 -47.07%
EPS 1.10 -1.76 6.46 6.88 6.58 6.28 8.73 -74.77%
DPS 2.00 4.00 1.75 2.33 3.00 7.00 1.50 21.07%
NAPS 0.5242 0.9593 0.9602 0.9607 0.9129 0.8649 0.8354 -26.64%
Adjusted Per Share Value based on latest NOSH - 373,882
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 21.03 11.75 20.56 19.07 18.86 26.47 31.50 -23.55%
EPS 0.75 -0.88 3.22 3.43 3.28 3.12 4.36 -68.97%
DPS 1.73 1.99 0.87 1.16 1.49 3.51 0.75 74.31%
NAPS 0.4539 0.4777 0.4781 0.4784 0.4546 0.4342 0.4162 5.93%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.345 0.40 0.73 0.745 0.55 0.395 0.305 -
P/RPS 1.42 1.69 1.77 1.95 1.45 0.75 0.48 105.67%
P/EPS 39.70 -22.54 11.30 10.83 8.35 6.35 3.49 403.56%
EY 2.52 -4.44 8.85 9.24 11.97 15.74 28.67 -80.14%
DY 5.80 10.00 2.40 3.13 5.45 17.72 4.92 11.56%
P/NAPS 0.66 0.42 0.76 0.78 0.60 0.46 0.37 46.92%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 28/09/21 21/05/21 23/02/21 30/11/20 27/08/20 -
Price 0.32 0.355 0.39 0.76 0.68 0.485 0.45 -
P/RPS 1.32 1.50 0.94 1.98 1.79 0.92 0.71 51.02%
P/EPS 36.82 -20.01 6.03 11.04 10.33 7.80 5.15 269.79%
EY 2.72 -5.00 16.57 9.05 9.68 12.82 19.43 -72.94%
DY 6.25 11.27 4.49 3.07 4.41 14.43 3.33 51.98%
P/NAPS 0.61 0.37 0.41 0.79 0.74 0.56 0.54 8.44%

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