[FAJAR] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
18-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 16.16%
YoY- 8329.27%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 70,242 49,273 234,607 206,974 153,860 50,393 333,299 -64.41%
PBT 22,460 13,086 38,258 27,217 28,188 1,848 42,105 -34.10%
Tax -6,363 -3,831 -2,096 -137 -7,764 -4,667 -15,176 -43.83%
NP 16,097 9,255 36,162 27,080 20,424 -2,819 26,929 -28.92%
-
NP to SH 12,207 5,812 32,442 24,192 20,826 -2,197 14,415 -10.44%
-
Tax Rate 28.33% 29.28% 5.48% 0.50% 27.54% 252.54% 36.04% -
Total Cost 54,145 40,018 198,445 179,894 133,436 53,212 306,370 -68.34%
-
Net Worth 338,509 323,370 309,958 311,577 310,776 293,299 294,304 9.73%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 5,562 6,542 5,565 5,591 5,592 5,591 5,591 -0.34%
Div Payout % 45.56% 112.58% 17.16% 23.11% 26.85% 0.00% 38.79% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 338,509 323,370 309,958 311,577 310,776 293,299 294,304 9.73%
NOSH 373,882 373,882 373,882 373,882 373,882 373,843 373,843 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 22.92% 18.78% 15.41% 13.08% 13.27% -5.59% 8.08% -
ROE 3.61% 1.80% 10.47% 7.76% 6.70% -0.75% 4.90% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.94 13.18 63.23 55.52 41.27 13.52 89.41 -64.29%
EPS 3.29 1.57 8.73 6.49 5.59 -0.59 3.87 -10.21%
DPS 1.50 1.75 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 0.9129 0.8649 0.8354 0.8358 0.8336 0.7868 0.7895 10.11%
Adjusted Per Share Value based on latest NOSH - 373,882
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 9.43 6.62 31.50 27.79 20.66 6.77 44.76 -64.42%
EPS 1.64 0.78 4.36 3.25 2.80 -0.30 1.94 -10.54%
DPS 0.75 0.88 0.75 0.75 0.75 0.75 0.75 0.00%
NAPS 0.4546 0.4342 0.4162 0.4184 0.4173 0.3939 0.3952 9.73%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.55 0.395 0.305 0.235 0.36 0.36 0.415 -
P/RPS 2.90 3.00 0.48 0.42 0.87 2.66 0.46 239.36%
P/EPS 16.71 25.41 3.49 3.62 6.44 -61.08 10.73 34.17%
EY 5.99 3.94 28.67 27.61 15.52 -1.64 9.32 -25.42%
DY 2.73 4.43 4.92 6.38 4.17 4.17 3.61 -16.92%
P/NAPS 0.60 0.46 0.37 0.28 0.43 0.46 0.53 8.58%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 30/11/20 27/08/20 18/06/20 27/02/20 20/11/19 29/08/19 -
Price 0.68 0.485 0.45 0.285 0.345 0.37 0.36 -
P/RPS 3.59 3.68 0.71 0.51 0.84 2.74 0.40 329.01%
P/EPS 20.66 31.20 5.15 4.39 6.18 -62.78 9.31 69.72%
EY 4.84 3.21 19.43 22.77 16.19 -1.59 10.74 -41.07%
DY 2.21 3.61 3.33 5.26 4.35 4.05 4.17 -34.38%
P/NAPS 0.74 0.56 0.54 0.34 0.41 0.47 0.46 37.09%

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