[FAJAR] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 49.69%
YoY- -40.68%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 117,248 453,320 323,453 124,557 63,063 423,914 319,855 -48.74%
PBT 16,580 107,233 78,400 21,005 10,814 49,010 44,960 -48.54%
Tax -4,587 -27,594 -19,441 -6,829 -2,885 -17,449 -14,440 -53.41%
NP 11,993 79,639 58,959 14,176 7,929 31,561 30,520 -46.32%
-
NP to SH 5,078 38,791 28,769 6,570 4,389 10,742 13,937 -48.95%
-
Tax Rate 27.67% 25.73% 24.80% 32.51% 26.68% 35.60% 32.12% -
Total Cost 105,255 373,681 264,494 110,381 55,134 392,353 289,335 -49.00%
-
Net Worth 272,114 263,749 255,266 232,043 233,451 213,062 234,923 10.28%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 36 36 36 36 - 33 65 -32.53%
Div Payout % 0.72% 0.09% 0.13% 0.55% - 0.31% 0.47% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 272,114 263,749 255,266 232,043 233,451 213,062 234,923 10.28%
NOSH 367,971 362,194 361,874 360,989 362,727 334,899 328,702 7.80%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.23% 17.57% 18.23% 11.38% 12.57% 7.45% 9.54% -
ROE 1.87% 14.71% 11.27% 2.83% 1.88% 5.04% 5.93% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 31.86 125.16 89.38 34.50 17.39 126.58 97.31 -52.46%
EPS 1.38 10.71 7.95 1.82 1.21 3.21 4.24 -52.65%
DPS 0.01 0.01 0.01 0.01 0.00 0.01 0.02 -36.97%
NAPS 0.7395 0.7282 0.7054 0.6428 0.6436 0.6362 0.7147 2.29%
Adjusted Per Share Value based on latest NOSH - 363,499
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.74 60.87 43.43 16.73 8.47 56.92 42.95 -48.75%
EPS 0.68 5.21 3.86 0.88 0.59 1.44 1.87 -49.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.3654 0.3542 0.3428 0.3116 0.3135 0.2861 0.3155 10.27%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.85 0.98 0.74 0.555 0.505 0.55 0.585 -
P/RPS 2.67 0.78 0.83 1.61 2.90 0.43 0.60 170.29%
P/EPS 61.59 9.15 9.31 30.49 41.74 17.15 13.80 170.82%
EY 1.62 10.93 10.74 3.28 2.40 5.83 7.25 -63.14%
DY 0.01 0.01 0.01 0.02 0.00 0.02 0.03 -51.89%
P/NAPS 1.15 1.35 1.05 0.86 0.78 0.86 0.82 25.26%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 30/05/17 23/02/17 24/11/16 23/08/16 26/05/16 -
Price 0.87 0.925 0.905 0.695 0.55 0.535 0.58 -
P/RPS 2.73 0.74 1.01 2.01 3.16 0.42 0.60 174.33%
P/EPS 63.04 8.64 11.38 38.19 45.45 16.68 13.68 176.66%
EY 1.59 11.58 8.78 2.62 2.20 6.00 7.31 -63.79%
DY 0.01 0.01 0.01 0.01 0.00 0.02 0.03 -51.89%
P/NAPS 1.18 1.27 1.28 1.08 0.85 0.84 0.81 28.47%

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