[FAJAR] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 56.78%
YoY- -20.89%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 78,297 21,880 153,113 106,508 70,242 49,273 234,607 -51.78%
PBT 6,025 56 36,954 30,206 22,460 13,086 38,258 -70.73%
Tax -2,490 -819 -8,858 -7,109 -6,363 -3,831 -2,096 12.13%
NP 3,535 -763 28,096 23,097 16,097 9,255 36,162 -78.68%
-
NP to SH 2,802 -1,645 23,965 19,138 12,207 5,812 32,442 -80.37%
-
Tax Rate 41.33% 1,462.50% 23.97% 23.54% 28.33% 29.28% 5.48% -
Total Cost 74,762 22,643 125,017 83,411 54,145 40,018 198,445 -47.74%
-
Net Worth 338,046 355,715 356,048 356,234 338,509 323,370 309,958 5.93%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 6,448 3,708 6,489 6,489 5,562 6,542 5,565 10.28%
Div Payout % 230.15% 0.00% 27.08% 33.91% 45.56% 112.58% 17.16% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 338,046 355,715 356,048 356,234 338,509 323,370 309,958 5.93%
NOSH 744,689 744,689 373,882 373,882 373,882 373,882 373,882 58.10%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.51% -3.49% 18.35% 21.69% 22.92% 18.78% 15.41% -
ROE 0.83% -0.46% 6.73% 5.37% 3.61% 1.80% 10.47% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 12.14 5.90 41.29 28.72 18.94 13.18 63.23 -66.61%
EPS 0.55 -0.44 6.46 5.16 3.29 1.57 8.73 -84.08%
DPS 1.00 1.00 1.75 1.75 1.50 1.75 1.50 -23.62%
NAPS 0.5242 0.9593 0.9602 0.9607 0.9129 0.8649 0.8354 -26.64%
Adjusted Per Share Value based on latest NOSH - 373,882
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.51 2.94 20.56 14.30 9.43 6.62 31.50 -51.79%
EPS 0.38 -0.22 3.22 2.57 1.64 0.78 4.36 -80.25%
DPS 0.87 0.50 0.87 0.87 0.75 0.88 0.75 10.37%
NAPS 0.4539 0.4777 0.4781 0.4784 0.4546 0.4342 0.4162 5.93%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.345 0.40 0.73 0.745 0.55 0.395 0.305 -
P/RPS 2.84 6.78 1.77 2.59 2.90 3.00 0.48 226.07%
P/EPS 79.40 -90.17 11.30 14.43 16.71 25.41 3.49 698.34%
EY 1.26 -1.11 8.85 6.93 5.99 3.94 28.67 -87.47%
DY 2.90 2.50 2.40 2.35 2.73 4.43 4.92 -29.63%
P/NAPS 0.66 0.42 0.76 0.78 0.60 0.46 0.37 46.92%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 28/09/21 21/05/21 23/02/21 30/11/20 27/08/20 -
Price 0.32 0.355 0.39 0.76 0.68 0.485 0.45 -
P/RPS 2.64 6.02 0.94 2.65 3.59 3.68 0.71 139.43%
P/EPS 73.65 -80.02 6.03 14.73 20.66 31.20 5.15 486.32%
EY 1.36 -1.25 16.57 6.79 4.84 3.21 19.43 -82.93%
DY 3.13 2.82 4.49 2.30 2.21 3.61 3.33 -4.03%
P/NAPS 0.61 0.37 0.41 0.79 0.74 0.56 0.54 8.44%

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