[FAJAR] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 110.03%
YoY- -41.39%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 21,880 153,113 106,508 70,242 49,273 234,607 206,974 -77.61%
PBT 56 36,954 30,206 22,460 13,086 38,258 27,217 -98.37%
Tax -819 -8,858 -7,109 -6,363 -3,831 -2,096 -137 229.03%
NP -763 28,096 23,097 16,097 9,255 36,162 27,080 -
-
NP to SH -1,645 23,965 19,138 12,207 5,812 32,442 24,192 -
-
Tax Rate 1,462.50% 23.97% 23.54% 28.33% 29.28% 5.48% 0.50% -
Total Cost 22,643 125,017 83,411 54,145 40,018 198,445 179,894 -74.85%
-
Net Worth 355,715 356,048 356,234 338,509 323,370 309,958 311,577 9.22%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 3,708 6,489 6,489 5,562 6,542 5,565 5,591 -23.93%
Div Payout % 0.00% 27.08% 33.91% 45.56% 112.58% 17.16% 23.11% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 355,715 356,048 356,234 338,509 323,370 309,958 311,577 9.22%
NOSH 744,689 373,882 373,882 373,882 373,882 373,882 373,882 58.23%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -3.49% 18.35% 21.69% 22.92% 18.78% 15.41% 13.08% -
ROE -0.46% 6.73% 5.37% 3.61% 1.80% 10.47% 7.76% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.90 41.29 28.72 18.94 13.18 63.23 55.52 -77.53%
EPS -0.44 6.46 5.16 3.29 1.57 8.73 6.49 -
DPS 1.00 1.75 1.75 1.50 1.75 1.50 1.50 -23.66%
NAPS 0.9593 0.9602 0.9607 0.9129 0.8649 0.8354 0.8358 9.61%
Adjusted Per Share Value based on latest NOSH - 373,882
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.94 20.56 14.30 9.43 6.62 31.50 27.79 -77.60%
EPS -0.22 3.22 2.57 1.64 0.78 4.36 3.25 -
DPS 0.50 0.87 0.87 0.75 0.88 0.75 0.75 -23.66%
NAPS 0.4777 0.4781 0.4784 0.4546 0.4342 0.4162 0.4184 9.22%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.40 0.73 0.745 0.55 0.395 0.305 0.235 -
P/RPS 6.78 1.77 2.59 2.90 3.00 0.48 0.42 537.65%
P/EPS -90.17 11.30 14.43 16.71 25.41 3.49 3.62 -
EY -1.11 8.85 6.93 5.99 3.94 28.67 27.61 -
DY 2.50 2.40 2.35 2.73 4.43 4.92 6.38 -46.42%
P/NAPS 0.42 0.76 0.78 0.60 0.46 0.37 0.28 31.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 28/09/21 21/05/21 23/02/21 30/11/20 27/08/20 18/06/20 -
Price 0.355 0.39 0.76 0.68 0.485 0.45 0.285 -
P/RPS 6.02 0.94 2.65 3.59 3.68 0.71 0.51 417.64%
P/EPS -80.02 6.03 14.73 20.66 31.20 5.15 4.39 -
EY -1.25 16.57 6.79 4.84 3.21 19.43 22.77 -
DY 2.82 4.49 2.30 2.21 3.61 3.33 5.26 -33.98%
P/NAPS 0.37 0.41 0.79 0.74 0.56 0.54 0.34 5.79%

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