[FAJAR] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -82.08%
YoY- 364.54%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 153,113 106,508 70,242 49,273 234,607 206,974 153,860 -0.32%
PBT 36,954 30,206 22,460 13,086 38,258 27,217 28,188 19.80%
Tax -8,858 -7,109 -6,363 -3,831 -2,096 -137 -7,764 9.19%
NP 28,096 23,097 16,097 9,255 36,162 27,080 20,424 23.71%
-
NP to SH 23,965 19,138 12,207 5,812 32,442 24,192 20,826 9.82%
-
Tax Rate 23.97% 23.54% 28.33% 29.28% 5.48% 0.50% 27.54% -
Total Cost 125,017 83,411 54,145 40,018 198,445 179,894 133,436 -4.25%
-
Net Worth 356,048 356,234 338,509 323,370 309,958 311,577 310,776 9.49%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 6,489 6,489 5,562 6,542 5,565 5,591 5,592 10.43%
Div Payout % 27.08% 33.91% 45.56% 112.58% 17.16% 23.11% 26.85% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 356,048 356,234 338,509 323,370 309,958 311,577 310,776 9.49%
NOSH 373,882 373,882 373,882 373,882 373,882 373,882 373,882 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 18.35% 21.69% 22.92% 18.78% 15.41% 13.08% 13.27% -
ROE 6.73% 5.37% 3.61% 1.80% 10.47% 7.76% 6.70% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 41.29 28.72 18.94 13.18 63.23 55.52 41.27 0.03%
EPS 6.46 5.16 3.29 1.57 8.73 6.49 5.59 10.13%
DPS 1.75 1.75 1.50 1.75 1.50 1.50 1.50 10.83%
NAPS 0.9602 0.9607 0.9129 0.8649 0.8354 0.8358 0.8336 9.89%
Adjusted Per Share Value based on latest NOSH - 373,882
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 20.56 14.30 9.43 6.62 31.50 27.79 20.66 -0.32%
EPS 3.22 2.57 1.64 0.78 4.36 3.25 2.80 9.77%
DPS 0.87 0.87 0.75 0.88 0.75 0.75 0.75 10.41%
NAPS 0.4781 0.4784 0.4546 0.4342 0.4162 0.4184 0.4173 9.50%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.73 0.745 0.55 0.395 0.305 0.235 0.36 -
P/RPS 1.77 2.59 2.90 3.00 0.48 0.42 0.87 60.62%
P/EPS 11.30 14.43 16.71 25.41 3.49 3.62 6.44 45.52%
EY 8.85 6.93 5.99 3.94 28.67 27.61 15.52 -31.25%
DY 2.40 2.35 2.73 4.43 4.92 6.38 4.17 -30.83%
P/NAPS 0.76 0.78 0.60 0.46 0.37 0.28 0.43 46.23%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 28/09/21 21/05/21 23/02/21 30/11/20 27/08/20 18/06/20 27/02/20 -
Price 0.39 0.76 0.68 0.485 0.45 0.285 0.345 -
P/RPS 0.94 2.65 3.59 3.68 0.71 0.51 0.84 7.79%
P/EPS 6.03 14.73 20.66 31.20 5.15 4.39 6.18 -1.62%
EY 16.57 6.79 4.84 3.21 19.43 22.77 16.19 1.56%
DY 4.49 2.30 2.21 3.61 3.33 5.26 4.35 2.13%
P/NAPS 0.41 0.79 0.74 0.56 0.54 0.34 0.41 0.00%

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
Post a Comment