[FAJAR] QoQ TTM Result on 30-Jun-2015 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -166.41%
YoY- -185.63%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 432,724 444,423 414,215 387,526 374,137 323,024 318,701 22.59%
PBT 46,266 37,316 15,982 5,157 4,894 4,148 4,884 347.09%
Tax -18,043 -13,693 -8,572 -5,252 -2,252 -2,083 -2,328 291.14%
NP 28,223 23,623 7,410 -95 2,642 2,065 2,556 395.13%
-
NP to SH 7,977 5,896 -927 -2,592 3,903 4,076 3,401 76.43%
-
Tax Rate 39.00% 36.69% 53.64% 101.84% 46.02% 50.22% 47.67% -
Total Cost 404,501 420,800 406,805 387,621 371,495 320,959 316,145 17.83%
-
Net Worth 235,193 229,045 217,420 192,325 213,844 212,511 149,146 35.44%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 96 96 63 30 - - - -
Div Payout % 1.21% 1.63% 0.00% 0.00% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 235,193 229,045 217,420 192,325 213,844 212,511 149,146 35.44%
NOSH 329,080 329,325 330,476 302,588 325,833 328,000 226,734 28.16%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.52% 5.32% 1.79% -0.02% 0.71% 0.64% 0.80% -
ROE 3.39% 2.57% -0.43% -1.35% 1.83% 1.92% 2.28% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 131.49 134.95 125.34 128.07 114.82 98.48 140.56 -4.34%
EPS 2.42 1.79 -0.28 -0.86 1.20 1.24 1.50 37.51%
DPS 0.03 0.03 0.02 0.01 0.00 0.00 0.00 -
NAPS 0.7147 0.6955 0.6579 0.6356 0.6563 0.6479 0.6578 5.68%
Adjusted Per Share Value based on latest NOSH - 302,588
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 58.11 59.68 55.62 52.04 50.24 43.38 42.80 22.59%
EPS 1.07 0.79 -0.12 -0.35 0.52 0.55 0.46 75.46%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.3158 0.3076 0.292 0.2583 0.2872 0.2854 0.2003 35.42%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.585 0.515 0.435 0.44 0.43 0.405 0.505 -
P/RPS 0.44 0.38 0.35 0.34 0.37 0.41 0.36 14.30%
P/EPS 24.13 28.77 -155.08 -51.37 35.90 32.59 33.67 -19.90%
EY 4.14 3.48 -0.64 -1.95 2.79 3.07 2.97 24.75%
DY 0.05 0.06 0.04 0.02 0.00 0.00 0.00 -
P/NAPS 0.82 0.74 0.66 0.69 0.66 0.63 0.77 4.27%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 24/02/16 26/11/15 27/08/15 21/05/15 25/02/15 27/11/14 -
Price 0.58 0.54 0.515 0.36 0.435 0.455 0.435 -
P/RPS 0.44 0.40 0.41 0.28 0.38 0.46 0.31 26.27%
P/EPS 23.93 30.16 -183.60 -42.03 36.32 36.61 29.00 -12.01%
EY 4.18 3.32 -0.54 -2.38 2.75 2.73 3.45 13.63%
DY 0.05 0.05 0.04 0.03 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.78 0.57 0.66 0.70 0.66 14.61%

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