[FAJAR] QoQ Quarter Result on 31-Dec-2017 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 35.72%
YoY- 216.0%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 105,086 58,864 98,577 120,941 117,248 129,867 198,896 -34.61%
PBT 9,807 5,002 15,896 23,170 16,580 28,833 57,395 -69.17%
Tax -2,452 -2,063 -4,398 -6,636 -4,587 -8,153 -12,612 -66.40%
NP 7,355 2,939 11,498 16,534 11,993 20,680 44,783 -69.97%
-
NP to SH 4,735 1,868 5,637 6,892 5,078 10,022 22,199 -64.26%
-
Tax Rate 25.00% 41.24% 27.67% 28.64% 27.67% 28.28% 21.97% -
Total Cost 97,731 55,925 87,079 104,407 105,255 109,187 154,113 -26.16%
-
Net Worth 290,203 287,035 287,598 276,991 272,114 264,421 255,035 8.98%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,591 - - - 36 - - -
Div Payout % 118.09% - - - 0.72% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 290,203 287,035 287,598 276,991 272,114 264,421 255,035 8.98%
NOSH 373,843 373,843 373,843 372,628 367,971 363,115 361,547 2.25%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.00% 4.99% 11.66% 13.67% 10.23% 15.92% 22.52% -
ROE 1.63% 0.65% 1.96% 2.49% 1.87% 3.79% 8.70% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 28.19 15.79 26.47 32.79 31.86 35.76 55.01 -35.93%
EPS 1.27 0.50 1.51 1.87 1.38 2.76 6.14 -64.99%
DPS 1.50 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.7785 0.77 0.7724 0.7509 0.7395 0.7282 0.7054 6.78%
Adjusted Per Share Value based on latest NOSH - 372,628
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.11 7.90 13.24 16.24 15.74 17.44 26.71 -34.62%
EPS 0.64 0.25 0.76 0.93 0.68 1.35 2.98 -64.10%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3897 0.3854 0.3862 0.372 0.3654 0.3551 0.3425 8.97%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.405 0.385 0.71 0.805 0.85 0.98 0.74 -
P/RPS 1.44 2.44 2.68 2.46 2.67 2.74 1.35 4.39%
P/EPS 31.88 76.83 46.90 43.09 61.59 35.51 12.05 91.17%
EY 3.14 1.30 2.13 2.32 1.62 2.82 8.30 -47.66%
DY 3.70 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 0.52 0.50 0.92 1.07 1.15 1.35 1.05 -37.37%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 25/05/18 26/02/18 23/11/17 24/08/17 30/05/17 -
Price 0.35 0.485 0.405 0.82 0.87 0.925 0.905 -
P/RPS 1.24 3.07 1.53 2.50 2.73 2.59 1.65 -17.32%
P/EPS 27.55 96.79 26.75 43.89 63.04 33.51 14.74 51.67%
EY 3.63 1.03 3.74 2.28 1.59 2.98 6.78 -34.03%
DY 4.29 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 0.45 0.63 0.52 1.09 1.18 1.27 1.28 -50.15%

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