[FAJAR] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -72.89%
YoY- -6.75%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 333,299 237,969 167,565 105,086 395,630 336,766 238,189 25.18%
PBT 42,105 21,673 21,926 9,807 58,635 55,646 39,750 3.92%
Tax -15,176 -9,693 -7,116 -2,452 -17,683 -15,621 -11,223 22.35%
NP 26,929 11,980 14,810 7,355 40,952 40,025 28,527 -3.78%
-
NP to SH 14,415 287 8,508 4,735 17,463 17,607 11,970 13.22%
-
Tax Rate 36.04% 44.72% 32.45% 25.00% 30.16% 28.07% 28.23% -
Total Cost 306,370 225,989 152,755 97,731 354,678 296,741 209,662 28.86%
-
Net Worth 294,304 280,959 289,570 290,203 287,035 287,598 276,991 4.13%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 5,591 5,591 5,591 5,591 5,591 5,585 5,533 0.69%
Div Payout % 38.79% 1,948.29% 65.72% 118.09% 32.02% 31.72% 46.23% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 294,304 280,959 289,570 290,203 287,035 287,598 276,991 4.13%
NOSH 373,843 373,843 373,843 373,843 373,843 373,843 372,628 0.21%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.08% 5.03% 8.84% 7.00% 10.35% 11.89% 11.98% -
ROE 4.90% 0.10% 2.94% 1.63% 6.08% 6.12% 4.32% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 89.41 63.84 44.95 28.19 106.13 90.44 64.57 24.30%
EPS 3.87 0.08 2.28 1.27 4.72 4.77 3.26 12.14%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 0.7895 0.7537 0.7768 0.7785 0.77 0.7724 0.7509 3.40%
Adjusted Per Share Value based on latest NOSH - 373,843
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 44.76 31.96 22.50 14.11 53.13 45.22 31.99 25.17%
EPS 1.94 0.04 1.14 0.64 2.35 2.36 1.61 13.27%
DPS 0.75 0.75 0.75 0.75 0.75 0.75 0.74 0.90%
NAPS 0.3952 0.3773 0.3888 0.3897 0.3854 0.3862 0.372 4.12%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.415 0.375 0.315 0.405 0.385 0.71 0.805 -
P/RPS 0.46 0.59 0.70 1.44 0.36 0.79 1.25 -48.74%
P/EPS 10.73 487.07 13.80 31.88 8.22 15.01 24.81 -42.89%
EY 9.32 0.21 7.25 3.14 12.17 6.66 4.03 75.14%
DY 3.61 4.00 4.76 3.70 3.90 2.11 1.86 55.78%
P/NAPS 0.53 0.50 0.41 0.52 0.50 0.92 1.07 -37.47%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 23/05/19 21/02/19 29/11/18 28/08/18 25/05/18 26/02/18 -
Price 0.36 0.425 0.415 0.35 0.485 0.405 0.82 -
P/RPS 0.40 0.67 0.92 1.24 0.46 0.45 1.27 -53.80%
P/EPS 9.31 552.02 18.18 27.55 10.35 8.56 25.27 -48.70%
EY 10.74 0.18 5.50 3.63 9.66 11.68 3.96 94.83%
DY 4.17 3.53 3.61 4.29 3.09 3.70 1.83 73.42%
P/NAPS 0.46 0.56 0.53 0.45 0.63 0.52 1.09 -43.82%

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