[FAJAR] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -59.14%
YoY- 58.11%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 453,320 323,453 124,557 63,063 423,914 319,855 225,521 59.34%
PBT 107,233 78,400 21,005 10,814 49,010 44,960 34,188 114.42%
Tax -27,594 -19,441 -6,829 -2,885 -17,449 -14,440 -9,797 99.56%
NP 79,639 58,959 14,176 7,929 31,561 30,520 24,391 120.24%
-
NP to SH 38,791 28,769 6,570 4,389 10,742 13,937 11,075 130.81%
-
Tax Rate 25.73% 24.80% 32.51% 26.68% 35.60% 32.12% 28.66% -
Total Cost 373,681 264,494 110,381 55,134 392,353 289,335 201,130 51.18%
-
Net Worth 263,749 255,266 232,043 233,451 213,062 234,923 228,565 10.02%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 36 36 36 - 33 65 32 8.17%
Div Payout % 0.09% 0.13% 0.55% - 0.31% 0.47% 0.30% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 263,749 255,266 232,043 233,451 213,062 234,923 228,565 10.02%
NOSH 362,194 361,874 360,989 362,727 334,899 328,702 328,635 6.70%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 17.57% 18.23% 11.38% 12.57% 7.45% 9.54% 10.82% -
ROE 14.71% 11.27% 2.83% 1.88% 5.04% 5.93% 4.85% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 125.16 89.38 34.50 17.39 126.58 97.31 68.62 49.33%
EPS 10.71 7.95 1.82 1.21 3.21 4.24 3.37 116.31%
DPS 0.01 0.01 0.01 0.00 0.01 0.02 0.01 0.00%
NAPS 0.7282 0.7054 0.6428 0.6436 0.6362 0.7147 0.6955 3.11%
Adjusted Per Share Value based on latest NOSH - 362,727
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 60.87 43.43 16.73 8.47 56.92 42.95 30.28 59.34%
EPS 5.21 3.86 0.88 0.59 1.44 1.87 1.49 130.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.3542 0.3428 0.3116 0.3135 0.2861 0.3155 0.3069 10.03%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.98 0.74 0.555 0.505 0.55 0.585 0.515 -
P/RPS 0.78 0.83 1.61 2.90 0.43 0.60 0.75 2.65%
P/EPS 9.15 9.31 30.49 41.74 17.15 13.80 15.28 -28.97%
EY 10.93 10.74 3.28 2.40 5.83 7.25 6.54 40.87%
DY 0.01 0.01 0.02 0.00 0.02 0.03 0.02 -37.03%
P/NAPS 1.35 1.05 0.86 0.78 0.86 0.82 0.74 49.35%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 30/05/17 23/02/17 24/11/16 23/08/16 26/05/16 24/02/16 -
Price 0.925 0.905 0.695 0.55 0.535 0.58 0.54 -
P/RPS 0.74 1.01 2.01 3.16 0.42 0.60 0.79 -4.26%
P/EPS 8.64 11.38 38.19 45.45 16.68 13.68 16.02 -33.76%
EY 11.58 8.78 2.62 2.20 6.00 7.31 6.24 51.07%
DY 0.01 0.01 0.01 0.00 0.02 0.03 0.02 -37.03%
P/NAPS 1.27 1.28 1.08 0.85 0.84 0.81 0.78 38.44%

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