[FAJAR] QoQ Cumulative Quarter Result on 30-Jun-2020 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 34.1%
YoY- 125.06%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 106,508 70,242 49,273 234,607 206,974 153,860 50,393 64.61%
PBT 30,206 22,460 13,086 38,258 27,217 28,188 1,848 542.96%
Tax -7,109 -6,363 -3,831 -2,096 -137 -7,764 -4,667 32.35%
NP 23,097 16,097 9,255 36,162 27,080 20,424 -2,819 -
-
NP to SH 19,138 12,207 5,812 32,442 24,192 20,826 -2,197 -
-
Tax Rate 23.54% 28.33% 29.28% 5.48% 0.50% 27.54% 252.54% -
Total Cost 83,411 54,145 40,018 198,445 179,894 133,436 53,212 34.90%
-
Net Worth 356,234 338,509 323,370 309,958 311,577 310,776 293,299 13.82%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 6,489 5,562 6,542 5,565 5,591 5,592 5,591 10.42%
Div Payout % 33.91% 45.56% 112.58% 17.16% 23.11% 26.85% 0.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 356,234 338,509 323,370 309,958 311,577 310,776 293,299 13.82%
NOSH 373,882 373,882 373,882 373,882 373,882 373,882 373,843 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 21.69% 22.92% 18.78% 15.41% 13.08% 13.27% -5.59% -
ROE 5.37% 3.61% 1.80% 10.47% 7.76% 6.70% -0.75% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 28.72 18.94 13.18 63.23 55.52 41.27 13.52 65.17%
EPS 5.16 3.29 1.57 8.73 6.49 5.59 -0.59 -
DPS 1.75 1.50 1.75 1.50 1.50 1.50 1.50 10.81%
NAPS 0.9607 0.9129 0.8649 0.8354 0.8358 0.8336 0.7868 14.22%
Adjusted Per Share Value based on latest NOSH - 373,882
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 14.30 9.43 6.62 31.50 27.79 20.66 6.77 64.55%
EPS 2.57 1.64 0.78 4.36 3.25 2.80 -0.30 -
DPS 0.87 0.75 0.88 0.75 0.75 0.75 0.75 10.39%
NAPS 0.4784 0.4546 0.4342 0.4162 0.4184 0.4173 0.3939 13.82%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.745 0.55 0.395 0.305 0.235 0.36 0.36 -
P/RPS 2.59 2.90 3.00 0.48 0.42 0.87 2.66 -1.76%
P/EPS 14.43 16.71 25.41 3.49 3.62 6.44 -61.08 -
EY 6.93 5.99 3.94 28.67 27.61 15.52 -1.64 -
DY 2.35 2.73 4.43 4.92 6.38 4.17 4.17 -31.74%
P/NAPS 0.78 0.60 0.46 0.37 0.28 0.43 0.46 42.15%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 21/05/21 23/02/21 30/11/20 27/08/20 18/06/20 27/02/20 20/11/19 -
Price 0.76 0.68 0.485 0.45 0.285 0.345 0.37 -
P/RPS 2.65 3.59 3.68 0.71 0.51 0.84 2.74 -2.19%
P/EPS 14.73 20.66 31.20 5.15 4.39 6.18 -62.78 -
EY 6.79 4.84 3.21 19.43 22.77 16.19 -1.59 -
DY 2.30 2.21 3.61 3.33 5.26 4.35 4.05 -31.39%
P/NAPS 0.79 0.74 0.56 0.54 0.34 0.41 0.47 41.32%

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