[FAJAR] QoQ Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 34.84%
YoY- 261.12%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 336,766 238,189 117,248 453,320 323,453 124,557 63,063 205.82%
PBT 55,646 39,750 16,580 107,233 78,400 21,005 10,814 198.35%
Tax -15,621 -11,223 -4,587 -27,594 -19,441 -6,829 -2,885 208.66%
NP 40,025 28,527 11,993 79,639 58,959 14,176 7,929 194.55%
-
NP to SH 17,607 11,970 5,078 38,791 28,769 6,570 4,389 152.68%
-
Tax Rate 28.07% 28.23% 27.67% 25.73% 24.80% 32.51% 26.68% -
Total Cost 296,741 209,662 105,255 373,681 264,494 110,381 55,134 207.43%
-
Net Worth 287,598 276,991 272,114 263,749 255,266 232,043 233,451 14.93%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 5,585 5,533 36 36 36 36 - -
Div Payout % 31.72% 46.23% 0.72% 0.09% 0.13% 0.55% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 287,598 276,991 272,114 263,749 255,266 232,043 233,451 14.93%
NOSH 373,843 372,628 367,971 362,194 361,874 360,989 362,727 2.03%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.89% 11.98% 10.23% 17.57% 18.23% 11.38% 12.57% -
ROE 6.12% 4.32% 1.87% 14.71% 11.27% 2.83% 1.88% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 90.44 64.57 31.86 125.16 89.38 34.50 17.39 200.47%
EPS 4.77 3.26 1.38 10.71 7.95 1.82 1.21 149.75%
DPS 1.50 1.50 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.7724 0.7509 0.7395 0.7282 0.7054 0.6428 0.6436 12.94%
Adjusted Per Share Value based on latest NOSH - 363,115
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 45.22 31.99 15.74 60.87 43.43 16.73 8.47 205.77%
EPS 2.36 1.61 0.68 5.21 3.86 0.88 0.59 152.19%
DPS 0.75 0.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3862 0.372 0.3654 0.3542 0.3428 0.3116 0.3135 14.93%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.71 0.805 0.85 0.98 0.74 0.555 0.505 -
P/RPS 0.79 1.25 2.67 0.78 0.83 1.61 2.90 -58.01%
P/EPS 15.01 24.81 61.59 9.15 9.31 30.49 41.74 -49.46%
EY 6.66 4.03 1.62 10.93 10.74 3.28 2.40 97.59%
DY 2.11 1.86 0.01 0.01 0.01 0.02 0.00 -
P/NAPS 0.92 1.07 1.15 1.35 1.05 0.86 0.78 11.64%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 26/02/18 23/11/17 24/08/17 30/05/17 23/02/17 24/11/16 -
Price 0.405 0.82 0.87 0.925 0.905 0.695 0.55 -
P/RPS 0.45 1.27 2.73 0.74 1.01 2.01 3.16 -72.76%
P/EPS 8.56 25.27 63.04 8.64 11.38 38.19 45.45 -67.17%
EY 11.68 3.96 1.59 11.58 8.78 2.62 2.20 204.64%
DY 3.70 1.83 0.01 0.01 0.01 0.01 0.00 -
P/NAPS 0.52 1.09 1.18 1.27 1.28 1.08 0.85 -27.95%

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