[FAJAR] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 25.22%
YoY- -26.13%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 120,751 78,297 21,880 153,113 106,508 70,242 49,273 81.86%
PBT 6,390 6,025 56 36,954 30,206 22,460 13,086 -38.01%
Tax -3,652 -2,490 -819 -8,858 -7,109 -6,363 -3,831 -3.14%
NP 2,738 3,535 -763 28,096 23,097 16,097 9,255 -55.63%
-
NP to SH 2,421 2,802 -1,645 23,965 19,138 12,207 5,812 -44.25%
-
Tax Rate 57.15% 41.33% 1,462.50% 23.97% 23.54% 28.33% 29.28% -
Total Cost 118,013 74,762 22,643 125,017 83,411 54,145 40,018 105.77%
-
Net Worth 387,715 338,046 355,715 356,048 356,234 338,509 323,370 12.87%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 7,416 6,448 3,708 6,489 6,489 5,562 6,542 8.72%
Div Payout % 306.33% 230.15% 0.00% 27.08% 33.91% 45.56% 112.58% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 387,715 338,046 355,715 356,048 356,234 338,509 323,370 12.87%
NOSH 744,689 744,689 744,689 373,882 373,882 373,882 373,882 58.37%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.27% 4.51% -3.49% 18.35% 21.69% 22.92% 18.78% -
ROE 0.62% 0.83% -0.46% 6.73% 5.37% 3.61% 1.80% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 16.28 12.14 5.90 41.29 28.72 18.94 13.18 15.13%
EPS 0.41 0.55 -0.44 6.46 5.16 3.29 1.57 -59.17%
DPS 1.00 1.00 1.00 1.75 1.75 1.50 1.75 -31.16%
NAPS 0.5228 0.5242 0.9593 0.9602 0.9607 0.9129 0.8649 -28.53%
Adjusted Per Share Value based on latest NOSH - 373,882
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 16.21 10.51 2.94 20.56 14.30 9.43 6.62 81.76%
EPS 0.33 0.38 -0.22 3.22 2.57 1.64 0.78 -43.67%
DPS 1.00 0.87 0.50 0.87 0.87 0.75 0.88 8.90%
NAPS 0.5206 0.4539 0.4777 0.4781 0.4784 0.4546 0.4342 12.87%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.335 0.345 0.40 0.73 0.745 0.55 0.395 -
P/RPS 2.06 2.84 6.78 1.77 2.59 2.90 3.00 -22.18%
P/EPS 102.62 79.40 -90.17 11.30 14.43 16.71 25.41 153.81%
EY 0.97 1.26 -1.11 8.85 6.93 5.99 3.94 -60.75%
DY 2.99 2.90 2.50 2.40 2.35 2.73 4.43 -23.07%
P/NAPS 0.64 0.66 0.42 0.76 0.78 0.60 0.46 24.65%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 25/11/21 28/09/21 21/05/21 23/02/21 30/11/20 -
Price 0.31 0.32 0.355 0.39 0.76 0.68 0.485 -
P/RPS 1.90 2.64 6.02 0.94 2.65 3.59 3.68 -35.66%
P/EPS 94.96 73.65 -80.02 6.03 14.73 20.66 31.20 110.16%
EY 1.05 1.36 -1.25 16.57 6.79 4.84 3.21 -52.55%
DY 3.23 3.13 2.82 4.49 2.30 2.21 3.61 -7.15%
P/NAPS 0.59 0.61 0.37 0.41 0.79 0.74 0.56 3.54%

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