[FAJAR] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 25.84%
YoY- 313.68%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 124,557 63,063 423,914 319,855 225,521 109,397 387,526 -52.91%
PBT 21,005 10,814 49,010 44,960 34,188 11,833 5,157 153.96%
Tax -6,829 -2,885 -17,449 -14,440 -9,797 -3,965 -5,252 19.03%
NP 14,176 7,929 31,561 30,520 24,391 7,868 -95 -
-
NP to SH 6,570 4,389 10,742 13,937 11,075 2,776 -2,592 -
-
Tax Rate 32.51% 26.68% 35.60% 32.12% 28.66% 33.51% 101.84% -
Total Cost 110,381 55,134 392,353 289,335 201,130 101,529 387,621 -56.55%
-
Net Worth 232,043 233,451 213,062 234,923 228,565 217,420 208,541 7.34%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 36 - 33 65 32 33 32 8.13%
Div Payout % 0.55% - 0.31% 0.47% 0.30% 1.19% 0.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 232,043 233,451 213,062 234,923 228,565 217,420 208,541 7.34%
NOSH 360,989 362,727 334,899 328,702 328,635 330,476 328,101 6.54%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.38% 12.57% 7.45% 9.54% 10.82% 7.19% -0.02% -
ROE 2.83% 1.88% 5.04% 5.93% 4.85% 1.28% -1.24% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.50 17.39 126.58 97.31 68.62 33.10 118.11 -55.81%
EPS 1.82 1.21 3.21 4.24 3.37 0.84 -0.79 -
DPS 0.01 0.00 0.01 0.02 0.01 0.01 0.01 0.00%
NAPS 0.6428 0.6436 0.6362 0.7147 0.6955 0.6579 0.6356 0.75%
Adjusted Per Share Value based on latest NOSH - 329,080
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.73 8.47 56.92 42.95 30.28 14.69 52.04 -52.90%
EPS 0.88 0.59 1.44 1.87 1.49 0.37 -0.35 -
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.3116 0.3135 0.2861 0.3155 0.3069 0.292 0.28 7.35%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.555 0.505 0.55 0.585 0.515 0.435 0.44 -
P/RPS 1.61 2.90 0.43 0.60 0.75 1.31 0.37 165.34%
P/EPS 30.49 41.74 17.15 13.80 15.28 51.79 -55.70 -
EY 3.28 2.40 5.83 7.25 6.54 1.93 -1.80 -
DY 0.02 0.00 0.02 0.03 0.02 0.02 0.02 0.00%
P/NAPS 0.86 0.78 0.86 0.82 0.74 0.66 0.69 15.73%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 23/08/16 26/05/16 24/02/16 26/11/15 27/08/15 -
Price 0.695 0.55 0.535 0.58 0.54 0.515 0.36 -
P/RPS 2.01 3.16 0.42 0.60 0.79 1.56 0.30 253.35%
P/EPS 38.19 45.45 16.68 13.68 16.02 61.31 -45.57 -
EY 2.62 2.20 6.00 7.31 6.24 1.63 -2.19 -
DY 0.01 0.00 0.02 0.03 0.02 0.02 0.03 -51.76%
P/NAPS 1.08 0.85 0.84 0.81 0.78 0.78 0.57 52.82%

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