[FAJAR] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -31.12%
YoY- -59.19%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 190,164 167,356 161,168 125,720 153,113 134,141 150,989 16.67%
PBT 15,290 13,137 20,518 23,923 36,953 41,247 32,530 -39.63%
Tax -4,888 -5,400 -4,984 -5,845 -8,857 -9,068 -695 268.39%
NP 10,402 7,737 15,534 18,078 28,096 32,179 31,835 -52.65%
-
NP to SH 8,984 7,248 14,560 16,508 23,965 27,388 23,823 -47.89%
-
Tax Rate 31.97% 41.11% 24.29% 24.43% 23.97% 21.98% 2.14% -
Total Cost 179,762 159,619 145,634 107,642 125,017 101,962 119,154 31.63%
-
Net Worth 390,014 387,715 338,046 355,715 356,048 356,234 338,509 9.93%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 3,708 3,708 3,708 3,708 6,542 6,542 6,542 -31.58%
Div Payout % 41.27% 51.16% 25.47% 22.46% 27.30% 23.89% 27.46% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 390,014 387,715 338,046 355,715 356,048 356,234 338,509 9.93%
NOSH 744,689 744,689 744,689 744,689 373,882 373,882 373,882 58.50%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.47% 4.62% 9.64% 14.38% 18.35% 23.99% 21.08% -
ROE 2.30% 1.87% 4.31% 4.64% 6.73% 7.69% 7.04% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 25.64 22.57 24.99 33.90 41.29 36.18 40.72 -26.59%
EPS 1.21 0.98 2.26 4.45 6.46 7.39 6.42 -67.22%
DPS 0.50 0.50 0.58 1.00 1.75 1.75 1.75 -56.71%
NAPS 0.5259 0.5228 0.5242 0.9593 0.9602 0.9607 0.9129 -30.83%
Adjusted Per Share Value based on latest NOSH - 744,689
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 25.54 22.47 21.64 16.88 20.56 18.01 20.28 16.66%
EPS 1.21 0.97 1.96 2.22 3.22 3.68 3.20 -47.80%
DPS 0.50 0.50 0.50 0.50 0.88 0.88 0.88 -31.47%
NAPS 0.5237 0.5206 0.4539 0.4777 0.4781 0.4784 0.4546 9.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.275 0.335 0.345 0.40 0.73 0.745 0.55 -
P/RPS 1.07 1.48 1.38 1.18 1.77 2.06 1.35 -14.39%
P/EPS 22.70 34.28 15.28 8.98 11.30 10.09 8.56 91.93%
EY 4.41 2.92 6.54 11.13 8.85 9.91 11.68 -47.85%
DY 1.82 1.49 1.67 2.50 2.40 2.35 3.18 -31.13%
P/NAPS 0.52 0.64 0.66 0.42 0.76 0.78 0.60 -9.12%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 26/05/22 24/02/22 25/11/21 28/09/21 21/05/21 23/02/21 -
Price 0.27 0.31 0.32 0.355 0.39 0.76 0.68 -
P/RPS 1.05 1.37 1.28 1.05 0.94 2.10 1.67 -26.67%
P/EPS 22.29 31.72 14.17 7.97 6.03 10.29 10.58 64.56%
EY 4.49 3.15 7.06 12.54 16.57 9.72 9.45 -39.19%
DY 1.85 1.61 1.80 2.82 4.49 2.30 2.57 -19.72%
P/NAPS 0.51 0.59 0.61 0.37 0.41 0.79 0.74 -22.02%

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