[FAJAR] QoQ TTM Result on 30-Sep-2018 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -1.76%
YoY- -51.54%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 333,299 296,833 325,006 383,468 395,630 466,633 566,952 -29.89%
PBT 42,106 26,675 42,824 53,875 60,648 84,479 125,978 -51.93%
Tax -15,176 -11,756 -13,577 -15,549 -17,684 -23,774 -31,988 -39.25%
NP 26,930 14,919 29,247 38,326 42,964 60,705 93,990 -56.63%
-
NP to SH 14,416 2,155 16,013 19,132 19,475 27,629 44,191 -52.70%
-
Tax Rate 36.04% 44.07% 31.70% 28.86% 29.16% 28.14% 25.39% -
Total Cost 306,369 281,914 295,759 345,142 352,666 405,928 472,962 -25.19%
-
Net Worth 294,304 280,959 289,570 290,203 287,035 287,598 276,991 4.13%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 5,591 5,591 5,591 5,591 36 36 36 2816.11%
Div Payout % 38.79% 259.47% 34.92% 29.23% 0.19% 0.13% 0.08% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 294,304 280,959 289,570 290,203 287,035 287,598 276,991 4.13%
NOSH 373,843 373,843 373,843 373,843 373,843 373,843 372,628 0.21%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.08% 5.03% 9.00% 9.99% 10.86% 13.01% 16.58% -
ROE 4.90% 0.77% 5.53% 6.59% 6.78% 9.61% 15.95% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 89.41 79.63 87.19 102.87 106.13 125.32 153.70 -30.38%
EPS 3.87 0.58 4.30 5.13 5.22 7.42 11.98 -53.01%
DPS 1.50 1.50 1.50 1.50 0.01 0.01 0.01 2749.13%
NAPS 0.7895 0.7537 0.7768 0.7785 0.77 0.7724 0.7509 3.40%
Adjusted Per Share Value based on latest NOSH - 373,843
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 44.76 39.86 43.64 51.49 53.13 62.66 76.13 -29.88%
EPS 1.94 0.29 2.15 2.57 2.62 3.71 5.93 -52.61%
DPS 0.75 0.75 0.75 0.75 0.00 0.00 0.00 -
NAPS 0.3952 0.3773 0.3888 0.3897 0.3854 0.3862 0.372 4.12%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.415 0.375 0.315 0.405 0.385 0.71 0.805 -
P/RPS 0.46 0.47 0.36 0.39 0.36 0.57 0.52 -7.86%
P/EPS 10.73 64.87 7.33 7.89 7.37 9.57 6.72 36.72%
EY 9.32 1.54 13.64 12.67 13.57 10.45 14.88 -26.85%
DY 3.61 4.00 4.76 3.70 0.03 0.01 0.01 5024.94%
P/NAPS 0.53 0.50 0.41 0.52 0.50 0.92 1.07 -37.47%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 23/05/19 21/02/19 29/11/18 28/08/18 25/05/18 26/02/18 -
Price 0.36 0.425 0.415 0.35 0.485 0.405 0.82 -
P/RPS 0.40 0.53 0.48 0.34 0.46 0.32 0.53 -17.14%
P/EPS 9.31 73.52 9.66 6.82 9.28 5.46 6.84 22.88%
EY 10.74 1.36 10.35 14.66 10.77 18.32 14.61 -18.59%
DY 4.17 3.53 3.61 4.29 0.02 0.02 0.01 5543.59%
P/NAPS 0.46 0.56 0.53 0.45 0.63 0.52 1.09 -43.82%

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