[FAJAR] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 71.74%
YoY- -6.54%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 224,056 220,634 216,428 204,971 190,164 167,356 161,168 24.63%
PBT -10,720 17,191 14,258 20,010 15,290 13,137 20,518 -
Tax -5,919 -5,935 -5,177 -4,217 -4,888 -5,400 -4,984 12.18%
NP -16,639 11,256 9,081 15,793 10,402 7,737 15,534 -
-
NP to SH -14,448 11,490 9,200 15,429 8,984 7,248 14,560 -
-
Tax Rate - 34.52% 36.31% 21.07% 31.97% 41.11% 24.29% -
Total Cost 240,695 209,378 207,347 189,178 179,762 159,619 145,634 39.91%
-
Net Worth 367,172 387,344 385,342 394,241 390,014 387,715 338,046 5.68%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 14,832 14,832 14,832 7,416 3,708 3,708 3,708 152.62%
Div Payout % 0.00% 129.09% 161.22% 48.07% 41.27% 51.16% 25.47% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 367,172 387,344 385,342 394,241 390,014 387,715 338,046 5.68%
NOSH 744,689 744,689 744,689 744,689 744,689 744,689 744,689 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -7.43% 5.10% 4.20% 7.70% 5.47% 4.62% 9.64% -
ROE -3.93% 2.97% 2.39% 3.91% 2.30% 1.87% 4.31% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 30.21 29.75 29.18 27.64 25.64 22.57 24.99 13.52%
EPS -1.95 1.55 1.24 2.08 1.21 0.98 2.26 -
DPS 2.00 2.00 2.00 1.00 0.50 0.50 0.58 128.76%
NAPS 0.4951 0.5223 0.5196 0.5316 0.5259 0.5228 0.5242 -3.74%
Adjusted Per Share Value based on latest NOSH - 744,689
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 30.09 29.63 29.06 27.52 25.54 22.47 21.64 24.65%
EPS -1.94 1.54 1.24 2.07 1.21 0.97 1.96 -
DPS 1.99 1.99 1.99 1.00 0.50 0.50 0.50 151.77%
NAPS 0.4931 0.5201 0.5175 0.5294 0.5237 0.5206 0.4539 5.69%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.285 0.285 0.28 0.285 0.275 0.335 0.345 -
P/RPS 0.94 0.96 0.96 1.03 1.07 1.48 1.38 -22.63%
P/EPS -14.63 18.40 22.57 13.70 22.70 34.28 15.28 -
EY -6.84 5.44 4.43 7.30 4.41 2.92 6.54 -
DY 7.02 7.02 7.14 3.51 1.82 1.49 1.67 161.14%
P/NAPS 0.58 0.55 0.54 0.54 0.52 0.64 0.66 -8.27%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 26/05/23 23/02/23 23/11/22 24/08/22 26/05/22 24/02/22 -
Price 0.31 0.275 0.30 0.265 0.27 0.31 0.32 -
P/RPS 1.03 0.92 1.03 0.96 1.05 1.37 1.28 -13.52%
P/EPS -15.91 17.75 24.18 12.74 22.29 31.72 14.17 -
EY -6.28 5.63 4.14 7.85 4.49 3.15 7.06 -
DY 6.45 7.27 6.67 3.77 1.85 1.61 1.80 134.71%
P/NAPS 0.63 0.53 0.58 0.50 0.51 0.59 0.61 2.18%

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