[FAJAR] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 47.09%
YoY- -38.8%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 167,565 105,086 395,630 336,766 238,189 117,248 453,320 -48.40%
PBT 21,926 9,807 58,635 55,646 39,750 16,580 107,233 -65.19%
Tax -7,116 -2,452 -17,683 -15,621 -11,223 -4,587 -27,594 -59.38%
NP 14,810 7,355 40,952 40,025 28,527 11,993 79,639 -67.31%
-
NP to SH 8,508 4,735 17,463 17,607 11,970 5,078 38,791 -63.53%
-
Tax Rate 32.45% 25.00% 30.16% 28.07% 28.23% 27.67% 25.73% -
Total Cost 152,755 97,731 354,678 296,741 209,662 105,255 373,681 -44.82%
-
Net Worth 289,570 290,203 287,035 287,598 276,991 272,114 263,749 6.40%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 5,591 5,591 5,591 5,585 5,533 36 36 2762.85%
Div Payout % 65.72% 118.09% 32.02% 31.72% 46.23% 0.72% 0.09% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 289,570 290,203 287,035 287,598 276,991 272,114 263,749 6.40%
NOSH 373,843 373,843 373,843 373,843 372,628 367,971 362,194 2.12%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.84% 7.00% 10.35% 11.89% 11.98% 10.23% 17.57% -
ROE 2.94% 1.63% 6.08% 6.12% 4.32% 1.87% 14.71% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 44.95 28.19 106.13 90.44 64.57 31.86 125.16 -49.38%
EPS 2.28 1.27 4.72 4.77 3.26 1.38 10.71 -64.24%
DPS 1.50 1.50 1.50 1.50 1.50 0.01 0.01 2697.45%
NAPS 0.7768 0.7785 0.77 0.7724 0.7509 0.7395 0.7282 4.38%
Adjusted Per Share Value based on latest NOSH - 373,843
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 22.50 14.11 53.13 45.22 31.99 15.74 60.87 -48.40%
EPS 1.14 0.64 2.35 2.36 1.61 0.68 5.21 -63.58%
DPS 0.75 0.75 0.75 0.75 0.74 0.00 0.00 -
NAPS 0.3888 0.3897 0.3854 0.3862 0.372 0.3654 0.3542 6.39%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.315 0.405 0.385 0.71 0.805 0.85 0.98 -
P/RPS 0.70 1.44 0.36 0.79 1.25 2.67 0.78 -6.94%
P/EPS 13.80 31.88 8.22 15.01 24.81 61.59 9.15 31.41%
EY 7.25 3.14 12.17 6.66 4.03 1.62 10.93 -23.88%
DY 4.76 3.70 3.90 2.11 1.86 0.01 0.01 5928.28%
P/NAPS 0.41 0.52 0.50 0.92 1.07 1.15 1.35 -54.71%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 29/11/18 28/08/18 25/05/18 26/02/18 23/11/17 24/08/17 -
Price 0.415 0.35 0.485 0.405 0.82 0.87 0.925 -
P/RPS 0.92 1.24 0.46 0.45 1.27 2.73 0.74 15.57%
P/EPS 18.18 27.55 10.35 8.56 25.27 63.04 8.64 63.98%
EY 5.50 3.63 9.66 11.68 3.96 1.59 11.58 -39.04%
DY 3.61 4.29 3.09 3.70 1.83 0.01 0.01 4915.87%
P/NAPS 0.53 0.45 0.63 0.52 1.09 1.18 1.27 -44.06%

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