[FAJAR] QoQ TTM Result on 30-Sep-2019 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -48.09%
YoY- -60.88%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 234,607 302,304 319,594 278,606 333,299 296,833 325,006 -19.54%
PBT 38,258 47,650 48,368 30,451 42,106 26,675 42,824 -7.24%
Tax -2,096 -5,620 -15,824 -13,695 -15,176 -11,756 -13,577 -71.25%
NP 36,162 42,030 32,544 16,756 26,930 14,919 29,247 15.21%
-
NP to SH 32,442 38,321 26,734 7,484 14,416 2,155 16,013 60.18%
-
Tax Rate 5.48% 11.79% 32.72% 44.97% 36.04% 44.07% 31.70% -
Total Cost 198,445 260,274 287,050 261,850 306,369 281,914 295,759 -23.37%
-
Net Worth 309,958 311,577 310,776 293,299 294,304 280,959 289,570 4.64%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 5,591 5,591 5,591 5,591 5,591 5,591 5,591 0.00%
Div Payout % 17.24% 14.59% 20.92% 74.71% 38.79% 259.47% 34.92% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 309,958 311,577 310,776 293,299 294,304 280,959 289,570 4.64%
NOSH 373,882 373,882 373,882 373,843 373,843 373,843 373,843 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 15.41% 13.90% 10.18% 6.01% 8.08% 5.03% 9.00% -
ROE 10.47% 12.30% 8.60% 2.55% 4.90% 0.77% 5.53% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 63.23 81.09 85.73 74.74 89.41 79.63 87.19 -19.29%
EPS 8.74 10.28 7.17 2.01 3.87 0.58 4.30 60.52%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 0.8354 0.8358 0.8336 0.7868 0.7895 0.7537 0.7768 4.97%
Adjusted Per Share Value based on latest NOSH - 373,843
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 31.50 40.59 42.92 37.41 44.76 39.86 43.64 -19.54%
EPS 4.36 5.15 3.59 1.00 1.94 0.29 2.15 60.28%
DPS 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.00%
NAPS 0.4162 0.4184 0.4173 0.3939 0.3952 0.3773 0.3888 4.64%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.305 0.235 0.36 0.36 0.415 0.375 0.315 -
P/RPS 0.48 0.29 0.42 0.48 0.46 0.47 0.36 21.16%
P/EPS 3.49 2.29 5.02 17.93 10.73 64.87 7.33 -39.05%
EY 28.67 43.74 19.92 5.58 9.32 1.54 13.64 64.16%
DY 4.92 6.38 4.17 4.17 3.61 4.00 4.76 2.23%
P/NAPS 0.37 0.28 0.43 0.46 0.53 0.50 0.41 -6.62%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 18/06/20 27/02/20 20/11/19 29/08/19 23/05/19 21/02/19 -
Price 0.45 0.285 0.345 0.37 0.36 0.425 0.415 -
P/RPS 0.71 0.35 0.40 0.50 0.40 0.53 0.48 29.85%
P/EPS 5.15 2.77 4.81 18.43 9.31 73.52 9.66 -34.27%
EY 19.43 36.07 20.79 5.43 10.74 1.36 10.35 52.23%
DY 3.33 5.26 4.35 4.05 4.17 3.53 3.61 -5.24%
P/NAPS 0.54 0.34 0.41 0.47 0.46 0.56 0.53 1.25%

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