[FAJAR] QoQ Cumulative Quarter Result on 31-Mar-2023 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 63.31%
YoY- 103.51%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 199,770 72,977 224,056 151,221 104,561 36,687 190,164 3.33%
PBT 27,800 3,391 -10,720 8,291 4,993 4,776 15,291 48.79%
Tax -3,960 -434 -5,919 -4,699 -2,780 -148 -4,888 -13.06%
NP 23,840 2,957 -16,639 3,592 2,213 4,628 10,403 73.55%
-
NP to SH 21,994 2,801 -14,448 4,927 3,017 4,800 8,984 81.34%
-
Tax Rate 14.24% 12.80% - 56.68% 55.68% 3.10% 31.97% -
Total Cost 175,930 70,020 240,695 147,629 102,348 32,059 179,761 -1.42%
-
Net Worth 388,086 370,213 367,172 387,344 385,342 394,241 390,014 -0.32%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 3,708 3,708 7,416 7,416 7,416 7,416 7,416 -36.92%
Div Payout % 16.86% 132.38% 0.00% 150.52% 245.81% 154.50% 82.55% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 388,086 370,213 367,172 387,344 385,342 394,241 390,014 -0.32%
NOSH 744,689 744,689 744,689 744,689 744,689 744,689 744,689 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 11.93% 4.05% -7.43% 2.38% 2.12% 12.61% 5.47% -
ROE 5.67% 0.76% -3.93% 1.27% 0.78% 1.22% 2.30% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 26.94 9.84 30.21 20.39 14.10 4.95 25.64 3.34%
EPS 2.97 0.38 -1.95 0.66 0.41 0.65 1.44 61.81%
DPS 0.50 0.50 1.00 1.00 1.00 1.00 1.00 -36.92%
NAPS 0.5233 0.4992 0.4951 0.5223 0.5196 0.5316 0.5259 -0.32%
Adjusted Per Share Value based on latest NOSH - 744,689
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 26.83 9.80 30.09 20.31 14.04 4.93 25.54 3.33%
EPS 2.95 0.38 -1.94 0.66 0.41 0.64 1.21 80.85%
DPS 0.50 0.50 1.00 1.00 1.00 1.00 1.00 -36.92%
NAPS 0.5211 0.4971 0.4931 0.5201 0.5175 0.5294 0.5237 -0.33%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.29 0.295 0.285 0.285 0.28 0.285 0.275 -
P/RPS 1.08 3.00 0.94 1.40 1.99 5.76 1.07 0.62%
P/EPS 9.78 78.11 -14.63 42.90 68.83 44.03 22.70 -42.86%
EY 10.23 1.28 -6.84 2.33 1.45 2.27 4.41 74.96%
DY 1.72 1.69 3.51 3.51 3.57 3.51 3.64 -39.25%
P/NAPS 0.55 0.59 0.58 0.55 0.54 0.54 0.52 3.79%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 27/11/23 30/08/23 26/05/23 23/02/23 23/11/22 24/08/22 -
Price 0.33 0.285 0.31 0.27 0.30 0.265 0.27 -
P/RPS 1.23 2.90 1.03 1.32 2.13 5.36 1.05 11.09%
P/EPS 11.13 75.46 -15.91 40.64 73.74 40.94 22.29 -36.98%
EY 8.99 1.33 -6.28 2.46 1.36 2.44 4.49 58.65%
DY 1.52 1.75 3.23 3.70 3.33 3.77 3.70 -44.64%
P/NAPS 0.63 0.57 0.63 0.52 0.58 0.50 0.51 15.08%

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