[FAJAR] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -86.91%
YoY- 15.7%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 395,630 336,766 238,189 117,248 453,320 323,453 124,557 116.53%
PBT 58,635 55,646 39,750 16,580 107,233 78,400 21,005 98.62%
Tax -17,683 -15,621 -11,223 -4,587 -27,594 -19,441 -6,829 88.89%
NP 40,952 40,025 28,527 11,993 79,639 58,959 14,176 103.23%
-
NP to SH 17,463 17,607 11,970 5,078 38,791 28,769 6,570 92.22%
-
Tax Rate 30.16% 28.07% 28.23% 27.67% 25.73% 24.80% 32.51% -
Total Cost 354,678 296,741 209,662 105,255 373,681 264,494 110,381 118.21%
-
Net Worth 287,035 287,598 276,991 272,114 263,749 255,266 232,043 15.27%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 5,591 5,585 5,533 36 36 36 36 2816.11%
Div Payout % 32.02% 31.72% 46.23% 0.72% 0.09% 0.13% 0.55% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 287,035 287,598 276,991 272,114 263,749 255,266 232,043 15.27%
NOSH 373,843 373,843 372,628 367,971 362,194 361,874 360,989 2.36%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 10.35% 11.89% 11.98% 10.23% 17.57% 18.23% 11.38% -
ROE 6.08% 6.12% 4.32% 1.87% 14.71% 11.27% 2.83% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 106.13 90.44 64.57 31.86 125.16 89.38 34.50 111.95%
EPS 4.72 4.77 3.26 1.38 10.71 7.95 1.82 89.09%
DPS 1.50 1.50 1.50 0.01 0.01 0.01 0.01 2749.13%
NAPS 0.77 0.7724 0.7509 0.7395 0.7282 0.7054 0.6428 12.82%
Adjusted Per Share Value based on latest NOSH - 367,971
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 53.13 45.22 31.99 15.74 60.87 43.43 16.73 116.51%
EPS 2.35 2.36 1.61 0.68 5.21 3.86 0.88 92.82%
DPS 0.75 0.75 0.74 0.00 0.00 0.00 0.00 -
NAPS 0.3854 0.3862 0.372 0.3654 0.3542 0.3428 0.3116 15.26%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.385 0.71 0.805 0.85 0.98 0.74 0.555 -
P/RPS 0.36 0.79 1.25 2.67 0.78 0.83 1.61 -63.26%
P/EPS 8.22 15.01 24.81 61.59 9.15 9.31 30.49 -58.36%
EY 12.17 6.66 4.03 1.62 10.93 10.74 3.28 140.24%
DY 3.90 2.11 1.86 0.01 0.01 0.01 0.02 3295.34%
P/NAPS 0.50 0.92 1.07 1.15 1.35 1.05 0.86 -30.40%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 26/02/18 23/11/17 24/08/17 30/05/17 23/02/17 -
Price 0.485 0.405 0.82 0.87 0.925 0.905 0.695 -
P/RPS 0.46 0.45 1.27 2.73 0.74 1.01 2.01 -62.68%
P/EPS 10.35 8.56 25.27 63.04 8.64 11.38 38.19 -58.22%
EY 9.66 11.68 3.96 1.59 11.58 8.78 2.62 139.23%
DY 3.09 3.70 1.83 0.01 0.01 0.01 0.01 4518.83%
P/NAPS 0.63 0.52 1.09 1.18 1.27 1.28 1.08 -30.25%

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