[FAJAR] QoQ TTM Result on 30-Jun-2016 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 34.67%
YoY- 514.47%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 427,512 322,950 377,580 423,914 432,724 444,423 414,215 2.12%
PBT 82,450 35,827 47,991 49,010 46,266 37,316 15,982 198.26%
Tax -22,450 -14,481 -16,369 -17,449 -18,043 -13,693 -8,572 89.88%
NP 60,000 21,346 31,622 31,561 28,223 23,623 7,410 302.71%
-
NP to SH 25,574 6,238 12,356 10,743 7,977 5,896 -927 -
-
Tax Rate 27.23% 40.42% 34.11% 35.60% 39.00% 36.69% 53.64% -
Total Cost 367,512 301,604 345,958 392,353 404,501 420,800 406,805 -6.54%
-
Net Worth 255,035 233,657 233,451 223,248 235,193 229,045 217,420 11.21%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 4,543 4,576 65 98 96 96 63 1627.97%
Div Payout % 17.77% 73.37% 0.53% 0.92% 1.21% 1.63% 0.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 255,035 233,657 233,451 223,248 235,193 229,045 217,420 11.21%
NOSH 361,547 363,499 362,727 350,909 329,080 329,325 330,476 6.16%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 14.03% 6.61% 8.37% 7.45% 6.52% 5.32% 1.79% -
ROE 10.03% 2.67% 5.29% 4.81% 3.39% 2.57% -0.43% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 118.25 88.84 104.09 120.80 131.49 134.95 125.34 -3.80%
EPS 7.07 1.72 3.41 3.06 2.42 1.79 -0.28 -
DPS 1.26 1.26 0.02 0.03 0.03 0.03 0.02 1479.30%
NAPS 0.7054 0.6428 0.6436 0.6362 0.7147 0.6955 0.6579 4.75%
Adjusted Per Share Value based on latest NOSH - 350,909
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 57.41 43.37 50.70 56.92 58.11 59.68 55.62 2.13%
EPS 3.43 0.84 1.66 1.44 1.07 0.79 -0.12 -
DPS 0.61 0.61 0.01 0.01 0.01 0.01 0.01 1445.73%
NAPS 0.3425 0.3138 0.3135 0.2998 0.3158 0.3076 0.292 11.20%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.74 0.555 0.505 0.55 0.585 0.515 0.435 -
P/RPS 0.63 0.62 0.49 0.46 0.44 0.38 0.35 47.91%
P/EPS 10.46 32.34 14.82 17.97 24.13 28.77 -155.08 -
EY 9.56 3.09 6.75 5.57 4.14 3.48 -0.64 -
DY 1.70 2.27 0.04 0.05 0.05 0.06 0.04 1115.07%
P/NAPS 1.05 0.86 0.78 0.86 0.82 0.74 0.66 36.24%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 23/02/17 24/11/16 23/08/16 26/05/16 24/02/16 26/11/15 -
Price 0.905 0.695 0.55 0.535 0.58 0.54 0.515 -
P/RPS 0.77 0.78 0.53 0.44 0.44 0.40 0.41 52.16%
P/EPS 12.79 40.50 16.15 17.48 23.93 30.16 -183.60 -
EY 7.82 2.47 6.19 5.72 4.18 3.32 -0.54 -
DY 1.39 1.81 0.03 0.05 0.05 0.05 0.04 962.59%
P/NAPS 1.28 1.08 0.85 0.84 0.81 0.78 0.78 39.08%

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