[FAJAR] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 135.72%
YoY- 82.19%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 105,086 395,630 336,766 238,189 117,248 453,320 323,453 -52.70%
PBT 9,807 58,635 55,646 39,750 16,580 107,233 78,400 -74.95%
Tax -2,452 -17,683 -15,621 -11,223 -4,587 -27,594 -19,441 -74.81%
NP 7,355 40,952 40,025 28,527 11,993 79,639 58,959 -75.00%
-
NP to SH 4,735 17,463 17,607 11,970 5,078 38,791 28,769 -69.93%
-
Tax Rate 25.00% 30.16% 28.07% 28.23% 27.67% 25.73% 24.80% -
Total Cost 97,731 354,678 296,741 209,662 105,255 373,681 264,494 -48.47%
-
Net Worth 290,203 287,035 287,598 276,991 272,114 263,749 255,266 8.91%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,591 5,591 5,585 5,533 36 36 36 2780.43%
Div Payout % 118.09% 32.02% 31.72% 46.23% 0.72% 0.09% 0.13% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 290,203 287,035 287,598 276,991 272,114 263,749 255,266 8.91%
NOSH 373,843 373,843 373,843 372,628 367,971 362,194 361,874 2.19%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.00% 10.35% 11.89% 11.98% 10.23% 17.57% 18.23% -
ROE 1.63% 6.08% 6.12% 4.32% 1.87% 14.71% 11.27% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 28.19 106.13 90.44 64.57 31.86 125.16 89.38 -53.63%
EPS 1.27 4.72 4.77 3.26 1.38 10.71 7.95 -70.52%
DPS 1.50 1.50 1.50 1.50 0.01 0.01 0.01 2714.51%
NAPS 0.7785 0.77 0.7724 0.7509 0.7395 0.7282 0.7054 6.78%
Adjusted Per Share Value based on latest NOSH - 372,628
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.11 53.13 45.22 31.99 15.74 60.87 43.43 -52.70%
EPS 0.64 2.35 2.36 1.61 0.68 5.21 3.86 -69.78%
DPS 0.75 0.75 0.75 0.74 0.00 0.00 0.00 -
NAPS 0.3897 0.3854 0.3862 0.372 0.3654 0.3542 0.3428 8.91%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.405 0.385 0.71 0.805 0.85 0.98 0.74 -
P/RPS 1.44 0.36 0.79 1.25 2.67 0.78 0.83 44.33%
P/EPS 31.88 8.22 15.01 24.81 61.59 9.15 9.31 127.01%
EY 3.14 12.17 6.66 4.03 1.62 10.93 10.74 -55.91%
DY 3.70 3.90 2.11 1.86 0.01 0.01 0.01 5035.37%
P/NAPS 0.52 0.50 0.92 1.07 1.15 1.35 1.05 -37.37%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 25/05/18 26/02/18 23/11/17 24/08/17 30/05/17 -
Price 0.35 0.485 0.405 0.82 0.87 0.925 0.905 -
P/RPS 1.24 0.46 0.45 1.27 2.73 0.74 1.01 14.64%
P/EPS 27.55 10.35 8.56 25.27 63.04 8.64 11.38 80.19%
EY 3.63 9.66 11.68 3.96 1.59 11.58 8.78 -44.47%
DY 4.29 3.09 3.70 1.83 0.01 0.01 0.01 5567.22%
P/NAPS 0.45 0.63 0.52 1.09 1.18 1.27 1.28 -50.15%

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