[FAJAR] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 270.33%
YoY- -77.05%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 36,687 190,164 120,751 78,297 21,880 153,113 106,508 -50.82%
PBT 4,776 15,291 6,390 6,025 56 36,954 30,206 -70.72%
Tax -148 -4,888 -3,652 -2,490 -819 -8,858 -7,109 -92.41%
NP 4,628 10,403 2,738 3,535 -763 28,096 23,097 -65.72%
-
NP to SH 4,800 8,984 2,421 2,802 -1,645 23,965 19,138 -60.19%
-
Tax Rate 3.10% 31.97% 57.15% 41.33% 1,462.50% 23.97% 23.54% -
Total Cost 32,059 179,761 118,013 74,762 22,643 125,017 83,411 -47.10%
-
Net Worth 394,241 390,014 387,715 338,046 355,715 356,048 356,234 6.98%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 7,416 7,416 7,416 6,448 3,708 6,489 6,489 9.30%
Div Payout % 154.50% 82.55% 306.33% 230.15% 0.00% 27.08% 33.91% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 394,241 390,014 387,715 338,046 355,715 356,048 356,234 6.98%
NOSH 744,689 744,689 744,689 744,689 744,689 373,882 373,882 58.23%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.61% 5.47% 2.27% 4.51% -3.49% 18.35% 21.69% -
ROE 1.22% 2.30% 0.62% 0.83% -0.46% 6.73% 5.37% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.95 25.64 16.28 12.14 5.90 41.29 28.72 -68.99%
EPS 0.65 1.44 0.41 0.55 -0.44 6.46 5.16 -74.83%
DPS 1.00 1.00 1.00 1.00 1.00 1.75 1.75 -31.11%
NAPS 0.5316 0.5259 0.5228 0.5242 0.9593 0.9602 0.9607 -32.57%
Adjusted Per Share Value based on latest NOSH - 744,689
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.93 25.54 16.21 10.51 2.94 20.56 14.30 -50.80%
EPS 0.64 1.21 0.33 0.38 -0.22 3.22 2.57 -60.38%
DPS 1.00 1.00 1.00 0.87 0.50 0.87 0.87 9.71%
NAPS 0.5294 0.5237 0.5206 0.4539 0.4777 0.4781 0.4784 6.97%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.285 0.275 0.335 0.345 0.40 0.73 0.745 -
P/RPS 5.76 1.07 2.06 2.84 6.78 1.77 2.59 70.29%
P/EPS 44.03 22.70 102.62 79.40 -90.17 11.30 14.43 110.22%
EY 2.27 4.41 0.97 1.26 -1.11 8.85 6.93 -52.44%
DY 3.51 3.64 2.99 2.90 2.50 2.40 2.35 30.63%
P/NAPS 0.54 0.52 0.64 0.66 0.42 0.76 0.78 -21.72%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 26/05/22 24/02/22 25/11/21 28/09/21 21/05/21 -
Price 0.265 0.27 0.31 0.32 0.355 0.39 0.76 -
P/RPS 5.36 1.05 1.90 2.64 6.02 0.94 2.65 59.86%
P/EPS 40.94 22.29 94.96 73.65 -80.02 6.03 14.73 97.55%
EY 2.44 4.49 1.05 1.36 -1.25 16.57 6.79 -49.42%
DY 3.77 3.70 3.23 3.13 2.82 4.49 2.30 38.97%
P/NAPS 0.50 0.51 0.59 0.61 0.37 0.41 0.79 -26.26%

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