[FAJAR] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 736.03%
YoY- 44.65%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 377,580 423,914 432,724 444,423 414,215 387,526 374,137 0.61%
PBT 47,991 49,010 46,266 37,316 15,982 5,157 4,894 356.23%
Tax -16,369 -17,449 -18,043 -13,693 -8,572 -5,252 -2,252 273.88%
NP 31,622 31,561 28,223 23,623 7,410 -95 2,642 420.88%
-
NP to SH 12,356 10,743 7,977 5,896 -927 -2,592 3,903 115.14%
-
Tax Rate 34.11% 35.60% 39.00% 36.69% 53.64% 101.84% 46.02% -
Total Cost 345,958 392,353 404,501 420,800 406,805 387,621 371,495 -4.62%
-
Net Worth 233,451 223,248 235,193 229,045 217,420 192,325 213,844 6.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 65 98 96 96 63 30 - -
Div Payout % 0.53% 0.92% 1.21% 1.63% 0.00% 0.00% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 233,451 223,248 235,193 229,045 217,420 192,325 213,844 6.00%
NOSH 362,727 350,909 329,080 329,325 330,476 302,588 325,833 7.39%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.37% 7.45% 6.52% 5.32% 1.79% -0.02% 0.71% -
ROE 5.29% 4.81% 3.39% 2.57% -0.43% -1.35% 1.83% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 104.09 120.80 131.49 134.95 125.34 128.07 114.82 -6.31%
EPS 3.41 3.06 2.42 1.79 -0.28 -0.86 1.20 100.24%
DPS 0.02 0.03 0.03 0.03 0.02 0.01 0.00 -
NAPS 0.6436 0.6362 0.7147 0.6955 0.6579 0.6356 0.6563 -1.29%
Adjusted Per Share Value based on latest NOSH - 329,325
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 50.70 56.92 58.11 59.68 55.62 52.04 50.24 0.60%
EPS 1.66 1.44 1.07 0.79 -0.12 -0.35 0.52 116.34%
DPS 0.01 0.01 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.3135 0.2998 0.3158 0.3076 0.292 0.2583 0.2872 5.99%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.505 0.55 0.585 0.515 0.435 0.44 0.43 -
P/RPS 0.49 0.46 0.44 0.38 0.35 0.34 0.37 20.53%
P/EPS 14.82 17.97 24.13 28.77 -155.08 -51.37 35.90 -44.46%
EY 6.75 5.57 4.14 3.48 -0.64 -1.95 2.79 79.92%
DY 0.04 0.05 0.05 0.06 0.04 0.02 0.00 -
P/NAPS 0.78 0.86 0.82 0.74 0.66 0.69 0.66 11.74%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 23/08/16 26/05/16 24/02/16 26/11/15 27/08/15 21/05/15 -
Price 0.55 0.535 0.58 0.54 0.515 0.36 0.435 -
P/RPS 0.53 0.44 0.44 0.40 0.41 0.28 0.38 24.75%
P/EPS 16.15 17.48 23.93 30.16 -183.60 -42.03 36.32 -41.65%
EY 6.19 5.72 4.18 3.32 -0.54 -2.38 2.75 71.49%
DY 0.03 0.05 0.05 0.05 0.04 0.03 0.00 -
P/NAPS 0.85 0.84 0.81 0.78 0.78 0.57 0.66 18.31%

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