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

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Cumulative Result
Revenue	333,299	237,969	167,565	105,086	395,630	336,766	238,189	25.18%
YoY %	40.06%	42.02%	59.46%	-73.44%	17.48%	41.39%	-	-
Horiz. %	139.93%	99.91%	70.35%	44.12%	166.10%	141.39%	100.00%	-
PBT	42,105	21,673	21,926	9,807	58,635	55,646	39,750	3.92%
YoY %	94.27%	-1.15%	123.57%	-83.27%	5.37%	39.99%	-	-
Horiz. %	105.92%	54.52%	55.16%	24.67%	147.51%	139.99%	100.00%	-
Tax	-15,176	-9,693	-7,116	-2,452	-17,683	-15,621	-11,223	22.35%
YoY %	-56.57%	-36.21%	-190.21%	86.13%	-13.20%	-39.19%	-	-
Horiz. %	135.22%	86.37%	63.41%	21.85%	157.56%	139.19%	100.00%	-
NP	26,929	11,980	14,810	7,355	40,952	40,025	28,527	-3.78%
YoY %	124.78%	-19.11%	101.36%	-82.04%	2.32%	40.31%	-	-
Horiz. %	94.40%	42.00%	51.92%	25.78%	143.56%	140.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,415	287	8,508	4,735	17,463	17,607	11,970	13.22%
YoY %	4,922.65%	-96.63%	79.68%	-72.89%	-0.82%	47.09%	-	-
Horiz. %	120.43%	2.40%	71.08%	39.56%	145.89%	147.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.04%	44.72%	32.45%	25.00%	30.16%	28.07%	28.23%	-
YoY %	-19.41%	37.81%	29.80%	-17.11%	7.45%	-0.57%	-	-
Horiz. %	127.67%	158.41%	114.95%	88.56%	106.84%	99.43%	100.00%	-
Total Cost	306,370	225,989	152,755	97,731	354,678	296,741	209,662	28.86%
YoY %	35.57%	47.94%	56.30%	-72.45%	19.52%	41.53%	-	-
Horiz. %	146.13%	107.79%	72.86%	46.61%	169.17%	141.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,304	280,959	289,570	290,203	287,035	287,598	276,991	4.13%
YoY %	4.75%	-2.97%	-0.22%	1.10%	-0.20%	3.83%	-	-
Horiz. %	106.25%	101.43%	104.54%	104.77%	103.63%	103.83%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	5,591	5,591	5,591	5,591	5,591	5,585	5,533	0.69%
YoY %	0.00%	0.00%	0.00%	0.00%	0.11%	0.94%	-	-
Horiz. %	101.05%	101.05%	101.05%	101.05%	101.05%	100.94%	100.00%	-
Div Payout %	38.79%	1,948.29%	65.72%	118.09%	32.02%	31.72%	46.23%	-
YoY %	-98.01%	2,864.53%	-44.35%	268.80%	0.95%	-31.39%	-	-
Horiz. %	83.91%	4,214.34%	142.16%	255.44%	69.26%	68.61%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	294,304	280,959	289,570	290,203	287,035	287,598	276,991	4.13%
YoY %	4.75%	-2.97%	-0.22%	1.10%	-0.20%	3.83%	-	-
Horiz. %	106.25%	101.43%	104.54%	104.77%	103.63%	103.83%	100.00%	-
NOSH	373,843	373,843	373,843	373,843	373,843	373,843	372,628	0.21%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.33%	-	-
Horiz. %	100.33%	100.33%	100.33%	100.33%	100.33%	100.33%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	8.08%	5.03%	8.84%	7.00%	10.35%	11.89%	11.98%	-
YoY %	60.64%	-43.10%	26.29%	-32.37%	-12.95%	-0.75%	-	-
Horiz. %	67.45%	41.99%	73.79%	58.43%	86.39%	99.25%	100.00%	-
ROE	4.90%	0.10%	2.94%	1.63%	6.08%	6.12%	4.32%	-
YoY %	4,800.00%	-96.60%	80.37%	-73.19%	-0.65%	41.67%	-	-
Horiz. %	113.43%	2.31%	68.06%	37.73%	140.74%	141.67%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	89.41	63.84	44.95	28.19	106.13	90.44	64.57	24.30%
YoY %	40.05%	42.02%	59.45%	-73.44%	17.35%	40.07%	-	-
Horiz. %	138.47%	98.87%	69.61%	43.66%	164.36%	140.07%	100.00%	-
EPS	3.87	0.08	2.28	1.27	4.72	4.77	3.26	12.14%
YoY %	4,737.50%	-96.49%	79.53%	-73.09%	-1.05%	46.32%	-	-
Horiz. %	118.71%	2.45%	69.94%	38.96%	144.79%	146.32%	100.00%	-
DPS	1.50	1.50	1.50	1.50	1.50	1.50	1.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.7895	0.7537	0.7768	0.7785	0.77	0.7724	0.7509	3.40%
YoY %	4.75%	-2.97%	-0.22%	1.10%	-0.31%	2.86%	-	-
Horiz. %	105.14%	100.37%	103.45%	103.68%	102.54%	102.86%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 373,843
RPS	44.76	31.96	22.50	14.11	53.13	45.22	31.99	25.17%
YoY %	40.05%	42.04%	59.46%	-73.44%	17.49%	41.36%	-	-
Horiz. %	139.92%	99.91%	70.33%	44.11%	166.08%	141.36%	100.00%	-
EPS	1.94	0.04	1.14	0.64	2.35	2.36	1.61	13.27%
YoY %	4,750.00%	-96.49%	78.12%	-72.77%	-0.42%	46.58%	-	-
Horiz. %	120.50%	2.48%	70.81%	39.75%	145.96%	146.58%	100.00%	-
DPS	0.75	0.75	0.75	0.75	0.75	0.75	0.74	0.90%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.35%	-	-
Horiz. %	101.35%	101.35%	101.35%	101.35%	101.35%	101.35%	100.00%	-
NAPS	0.3952	0.3773	0.3888	0.3897	0.3854	0.3862	0.372	4.12%
YoY %	4.74%	-2.96%	-0.23%	1.12%	-0.21%	3.82%	-	-
Horiz. %	106.24%	101.42%	104.52%	104.76%	103.60%	103.82%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-22.03%	-15.71%	-51.39%	300.00%	-54.43%	-36.80%	-	-
Horiz. %	36.80%	47.20%	56.00%	115.20%	28.80%	63.20%	100.00%	-
P/EPS	10.73	487.07	13.80	31.88	8.22	15.01	24.81	-42.89%
YoY %	-97.80%	3,429.49%	-56.71%	287.83%	-45.24%	-39.50%	-	-
Horiz. %	43.25%	1,963.20%	55.62%	128.50%	33.13%	60.50%	100.00%	-
EY	9.32	0.21	7.25	3.14	12.17	6.66	4.03	75.14%
YoY %	4,338.10%	-97.10%	130.89%	-74.20%	82.73%	65.26%	-	-
Horiz. %	231.27%	5.21%	179.90%	77.92%	301.99%	165.26%	100.00%	-
DY	3.61	4.00	4.76	3.70	3.90	2.11	1.86	55.78%
YoY %	-9.75%	-15.97%	28.65%	-5.13%	84.83%	13.44%	-	-
Horiz. %	194.09%	215.05%	255.91%	198.92%	209.68%	113.44%	100.00%	-
P/NAPS	0.53	0.50	0.41	0.52	0.50	0.92	1.07	-37.47%
YoY %	6.00%	21.95%	-21.15%	4.00%	-45.65%	-14.02%	-	-
Horiz. %	49.53%	46.73%	38.32%	48.60%	46.73%	85.98%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-40.30%	-27.17%	-25.81%	169.57%	2.22%	-64.57%	-	-
Horiz. %	31.50%	52.76%	72.44%	97.64%	36.22%	35.43%	100.00%	-
P/EPS	9.31	552.02	18.18	27.55	10.35	8.56	25.27	-48.70%
YoY %	-98.31%	2,936.41%	-34.01%	166.18%	20.91%	-66.13%	-	-
Horiz. %	36.84%	2,184.49%	71.94%	109.02%	40.96%	33.87%	100.00%	-
EY	10.74	0.18	5.50	3.63	9.66	11.68	3.96	94.83%
YoY %	5,866.67%	-96.73%	51.52%	-62.42%	-17.29%	194.95%	-	-
Horiz. %	271.21%	4.55%	138.89%	91.67%	243.94%	294.95%	100.00%	-
DY	4.17	3.53	3.61	4.29	3.09	3.70	1.83	73.42%
YoY %	18.13%	-2.22%	-15.85%	38.83%	-16.49%	102.19%	-	-
Horiz. %	227.87%	192.90%	197.27%	234.43%	168.85%	202.19%	100.00%	-
P/NAPS	0.46	0.56	0.53	0.45	0.63	0.52	1.09	-43.82%
YoY %	-17.86%	5.66%	17.78%	-28.57%	21.15%	-52.29%	-	-
Horiz. %	42.20%	51.38%	48.62%	41.28%	57.80%	47.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos