[FAJAR] QoQ TTM Result on 30-Sep-2017 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 1.78%
YoY- 219.52%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 395,630 466,633 566,952 507,505 453,320 427,512 322,950 14.53%
PBT 60,648 84,479 125,978 112,999 107,233 82,450 35,827 42.17%
Tax -17,684 -23,774 -31,988 -29,296 -27,594 -22,450 -14,481 14.29%
NP 42,964 60,705 93,990 83,703 79,639 60,000 21,346 59.61%
-
NP to SH 19,475 27,629 44,191 39,480 38,791 25,574 6,238 114.05%
-
Tax Rate 29.16% 28.14% 25.39% 25.93% 25.73% 27.23% 40.42% -
Total Cost 352,666 405,928 472,962 423,802 373,681 367,512 301,604 11.02%
-
Net Worth 287,035 287,598 276,991 272,114 264,421 255,035 233,657 14.74%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 36 36 36 73 36 4,543 4,576 -96.07%
Div Payout % 0.19% 0.13% 0.08% 0.19% 0.09% 17.77% 73.37% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 287,035 287,598 276,991 272,114 264,421 255,035 233,657 14.74%
NOSH 373,843 373,843 372,628 367,971 363,115 361,547 363,499 1.89%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 10.86% 13.01% 16.58% 16.49% 17.57% 14.03% 6.61% -
ROE 6.78% 9.61% 15.95% 14.51% 14.67% 10.03% 2.67% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 106.13 125.32 153.70 137.92 124.84 118.25 88.84 12.62%
EPS 5.22 7.42 11.98 10.73 10.68 7.07 1.72 110.04%
DPS 0.01 0.01 0.01 0.02 0.01 1.26 1.26 -96.05%
NAPS 0.77 0.7724 0.7509 0.7395 0.7282 0.7054 0.6428 12.82%
Adjusted Per Share Value based on latest NOSH - 367,971
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 53.13 62.66 76.13 68.15 60.87 57.41 43.37 14.53%
EPS 2.62 3.71 5.93 5.30 5.21 3.43 0.84 113.92%
DPS 0.00 0.00 0.00 0.01 0.00 0.61 0.61 -
NAPS 0.3854 0.3862 0.372 0.3654 0.3551 0.3425 0.3138 14.72%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.385 0.71 0.805 0.85 0.98 0.74 0.555 -
P/RPS 0.36 0.57 0.52 0.62 0.78 0.63 0.62 -30.46%
P/EPS 7.37 9.57 6.72 7.92 9.17 10.46 32.34 -62.79%
EY 13.57 10.45 14.88 12.62 10.90 9.56 3.09 168.90%
DY 0.03 0.01 0.01 0.02 0.01 1.70 2.27 -94.45%
P/NAPS 0.50 0.92 1.07 1.15 1.35 1.05 0.86 -30.40%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 26/02/18 23/11/17 24/08/17 30/05/17 23/02/17 -
Price 0.485 0.405 0.82 0.87 0.925 0.905 0.695 -
P/RPS 0.46 0.32 0.53 0.63 0.74 0.77 0.78 -29.74%
P/EPS 9.28 5.46 6.84 8.11 8.66 12.79 40.50 -62.65%
EY 10.77 18.32 14.61 12.33 11.55 7.82 2.47 167.61%
DY 0.02 0.02 0.01 0.02 0.01 1.39 1.81 -95.07%
P/NAPS 0.63 0.52 1.09 1.18 1.27 1.28 1.08 -30.25%

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