[FAJAR] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 207.1%
YoY- 149.86%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 423,914 319,855 225,521 109,397 387,526 274,657 168,624 84.99%
PBT 49,010 44,960 34,188 11,833 5,157 3,851 2,029 737.22%
Tax -17,449 -14,440 -9,797 -3,965 -5,252 -1,649 -1,356 449.98%
NP 31,561 30,520 24,391 7,868 -95 2,202 673 1203.49%
-
NP to SH 10,742 13,937 11,075 2,776 -2,592 3,369 2,587 158.56%
-
Tax Rate 35.60% 32.12% 28.66% 33.51% 101.84% 42.82% 66.83% -
Total Cost 392,353 289,335 201,130 101,529 387,621 272,455 167,951 76.15%
-
Net Worth 213,062 234,923 228,565 217,420 208,541 193,953 180,227 11.81%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 33 65 32 33 32 - - -
Div Payout % 0.31% 0.47% 0.30% 1.19% 0.00% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 213,062 234,923 228,565 217,420 208,541 193,953 180,227 11.81%
NOSH 334,899 328,702 328,635 330,476 328,101 295,526 278,172 13.18%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.45% 9.54% 10.82% 7.19% -0.02% 0.80% 0.40% -
ROE 5.04% 5.93% 4.85% 1.28% -1.24% 1.74% 1.44% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 126.58 97.31 68.62 33.10 118.11 92.94 60.62 63.44%
EPS 3.21 4.24 3.37 0.84 -0.79 1.14 0.93 128.56%
DPS 0.01 0.02 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.6362 0.7147 0.6955 0.6579 0.6356 0.6563 0.6479 -1.20%
Adjusted Per Share Value based on latest NOSH - 330,476
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 56.92 42.95 30.28 14.69 52.04 36.88 22.64 84.99%
EPS 1.44 1.87 1.49 0.37 -0.35 0.45 0.35 156.98%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2861 0.3155 0.3069 0.292 0.28 0.2604 0.242 11.81%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.55 0.585 0.515 0.435 0.44 0.43 0.405 -
P/RPS 0.43 0.60 0.75 1.31 0.37 0.46 0.67 -25.61%
P/EPS 17.15 13.80 15.28 51.79 -55.70 37.72 43.55 -46.30%
EY 5.83 7.25 6.54 1.93 -1.80 2.65 2.30 86.01%
DY 0.02 0.03 0.02 0.02 0.02 0.00 0.00 -
P/NAPS 0.86 0.82 0.74 0.66 0.69 0.66 0.63 23.08%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 26/05/16 24/02/16 26/11/15 27/08/15 21/05/15 25/02/15 -
Price 0.535 0.58 0.54 0.515 0.36 0.435 0.455 -
P/RPS 0.42 0.60 0.79 1.56 0.30 0.47 0.75 -32.08%
P/EPS 16.68 13.68 16.02 61.31 -45.57 38.16 48.92 -51.22%
EY 6.00 7.31 6.24 1.63 -2.19 2.62 2.04 105.41%
DY 0.02 0.03 0.02 0.02 0.03 0.00 0.00 -
P/NAPS 0.84 0.81 0.78 0.78 0.57 0.66 0.70 12.93%

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