[FAJAR] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 337.88%
YoY- 106.42%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 238,189 117,248 453,320 323,453 124,557 63,063 423,914 -31.83%
PBT 39,750 16,580 107,233 78,400 21,005 10,814 49,010 -12.99%
Tax -11,223 -4,587 -27,594 -19,441 -6,829 -2,885 -17,449 -25.42%
NP 28,527 11,993 79,639 58,959 14,176 7,929 31,561 -6.49%
-
NP to SH 11,970 5,078 38,791 28,769 6,570 4,389 10,742 7.46%
-
Tax Rate 28.23% 27.67% 25.73% 24.80% 32.51% 26.68% 35.60% -
Total Cost 209,662 105,255 373,681 264,494 110,381 55,134 392,353 -34.07%
-
Net Worth 276,991 272,114 263,749 255,266 232,043 233,451 213,062 19.05%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 5,533 36 36 36 36 - 33 2912.40%
Div Payout % 46.23% 0.72% 0.09% 0.13% 0.55% - 0.31% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 276,991 272,114 263,749 255,266 232,043 233,451 213,062 19.05%
NOSH 372,628 367,971 362,194 361,874 360,989 362,727 334,899 7.35%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.98% 10.23% 17.57% 18.23% 11.38% 12.57% 7.45% -
ROE 4.32% 1.87% 14.71% 11.27% 2.83% 1.88% 5.04% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 64.57 31.86 125.16 89.38 34.50 17.39 126.58 -36.07%
EPS 3.26 1.38 10.71 7.95 1.82 1.21 3.21 1.03%
DPS 1.50 0.01 0.01 0.01 0.01 0.00 0.01 2697.45%
NAPS 0.7509 0.7395 0.7282 0.7054 0.6428 0.6436 0.6362 11.65%
Adjusted Per Share Value based on latest NOSH - 361,547
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 31.99 15.74 60.87 43.43 16.73 8.47 56.92 -31.82%
EPS 1.61 0.68 5.21 3.86 0.88 0.59 1.44 7.70%
DPS 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.372 0.3654 0.3542 0.3428 0.3116 0.3135 0.2861 19.07%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.805 0.85 0.98 0.74 0.555 0.505 0.55 -
P/RPS 1.25 2.67 0.78 0.83 1.61 2.90 0.43 103.29%
P/EPS 24.81 61.59 9.15 9.31 30.49 41.74 17.15 27.82%
EY 4.03 1.62 10.93 10.74 3.28 2.40 5.83 -21.76%
DY 1.86 0.01 0.01 0.01 0.02 0.00 0.02 1935.80%
P/NAPS 1.07 1.15 1.35 1.05 0.86 0.78 0.86 15.63%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 23/11/17 24/08/17 30/05/17 23/02/17 24/11/16 23/08/16 -
Price 0.82 0.87 0.925 0.905 0.695 0.55 0.535 -
P/RPS 1.27 2.73 0.74 1.01 2.01 3.16 0.42 108.68%
P/EPS 25.27 63.04 8.64 11.38 38.19 45.45 16.68 31.80%
EY 3.96 1.59 11.58 8.78 2.62 2.20 6.00 -24.13%
DY 1.83 0.01 0.01 0.01 0.01 0.00 0.02 1913.91%
P/NAPS 1.09 1.18 1.27 1.28 1.08 0.85 0.84 18.91%

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