[FAJAR] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -49.51%
YoY- 5.8%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 507,505 453,320 427,512 322,950 377,580 423,914 432,724 11.20%
PBT 112,999 107,233 82,450 35,827 47,991 49,010 46,266 81.26%
Tax -29,296 -27,594 -22,450 -14,481 -16,369 -17,449 -18,043 38.10%
NP 83,703 79,639 60,000 21,346 31,622 31,561 28,223 106.28%
-
NP to SH 39,480 38,791 25,574 6,238 12,356 10,743 7,977 190.13%
-
Tax Rate 25.93% 25.73% 27.23% 40.42% 34.11% 35.60% 39.00% -
Total Cost 423,802 373,681 367,512 301,604 345,958 392,353 404,501 3.15%
-
Net Worth 272,114 264,421 255,035 233,657 233,451 223,248 235,193 10.19%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 73 36 4,543 4,576 65 98 96 -16.67%
Div Payout % 0.19% 0.09% 17.77% 73.37% 0.53% 0.92% 1.21% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 272,114 264,421 255,035 233,657 233,451 223,248 235,193 10.19%
NOSH 367,971 363,115 361,547 363,499 362,727 350,909 329,080 7.72%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 16.49% 17.57% 14.03% 6.61% 8.37% 7.45% 6.52% -
ROE 14.51% 14.67% 10.03% 2.67% 5.29% 4.81% 3.39% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 137.92 124.84 118.25 88.84 104.09 120.80 131.49 3.23%
EPS 10.73 10.68 7.07 1.72 3.41 3.06 2.42 169.64%
DPS 0.02 0.01 1.26 1.26 0.02 0.03 0.03 -23.66%
NAPS 0.7395 0.7282 0.7054 0.6428 0.6436 0.6362 0.7147 2.29%
Adjusted Per Share Value based on latest NOSH - 363,499
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 68.15 60.87 57.41 43.37 50.70 56.92 58.11 11.19%
EPS 5.30 5.21 3.43 0.84 1.66 1.44 1.07 190.29%
DPS 0.01 0.00 0.61 0.61 0.01 0.01 0.01 0.00%
NAPS 0.3654 0.3551 0.3425 0.3138 0.3135 0.2998 0.3158 10.20%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.85 0.98 0.74 0.555 0.505 0.55 0.585 -
P/RPS 0.62 0.78 0.63 0.62 0.49 0.46 0.44 25.66%
P/EPS 7.92 9.17 10.46 32.34 14.82 17.97 24.13 -52.38%
EY 12.62 10.90 9.56 3.09 6.75 5.57 4.14 110.09%
DY 0.02 0.01 1.70 2.27 0.04 0.05 0.05 -45.68%
P/NAPS 1.15 1.35 1.05 0.86 0.78 0.86 0.82 25.26%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 30/05/17 23/02/17 24/11/16 23/08/16 26/05/16 -
Price 0.87 0.925 0.905 0.695 0.55 0.535 0.58 -
P/RPS 0.63 0.74 0.77 0.78 0.53 0.44 0.44 27.00%
P/EPS 8.11 8.66 12.79 40.50 16.15 17.48 23.93 -51.35%
EY 12.33 11.55 7.82 2.47 6.19 5.72 4.18 105.54%
DY 0.02 0.01 1.39 1.81 0.03 0.05 0.05 -45.68%
P/NAPS 1.18 1.27 1.28 1.08 0.85 0.84 0.81 28.47%

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