[FAJAR] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 11.93%
YoY- 608.42%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 383,468 395,630 466,633 566,952 507,505 453,320 427,512 -6.98%
PBT 53,875 60,648 84,479 125,978 112,999 107,233 82,450 -24.68%
Tax -15,549 -17,684 -23,774 -31,988 -29,296 -27,594 -22,450 -21.70%
NP 38,326 42,964 60,705 93,990 83,703 79,639 60,000 -25.80%
-
NP to SH 19,132 19,475 27,629 44,191 39,480 38,791 25,574 -17.57%
-
Tax Rate 28.86% 29.16% 28.14% 25.39% 25.93% 25.73% 27.23% -
Total Cost 345,142 352,666 405,928 472,962 423,802 373,681 367,512 -4.09%
-
Net Worth 290,203 287,035 287,598 276,991 272,114 264,421 255,035 8.98%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,591 36 36 36 73 36 4,543 14.82%
Div Payout % 29.23% 0.19% 0.13% 0.08% 0.19% 0.09% 17.77% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 290,203 287,035 287,598 276,991 272,114 264,421 255,035 8.98%
NOSH 373,843 373,843 373,843 372,628 367,971 363,115 361,547 2.25%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.99% 10.86% 13.01% 16.58% 16.49% 17.57% 14.03% -
ROE 6.59% 6.78% 9.61% 15.95% 14.51% 14.67% 10.03% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 102.87 106.13 125.32 153.70 137.92 124.84 118.25 -8.86%
EPS 5.13 5.22 7.42 11.98 10.73 10.68 7.07 -19.23%
DPS 1.50 0.01 0.01 0.01 0.02 0.01 1.26 12.31%
NAPS 0.7785 0.77 0.7724 0.7509 0.7395 0.7282 0.7054 6.78%
Adjusted Per Share Value based on latest NOSH - 372,628
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 51.49 53.13 62.66 76.13 68.15 60.87 57.41 -6.99%
EPS 2.57 2.62 3.71 5.93 5.30 5.21 3.43 -17.49%
DPS 0.75 0.00 0.00 0.00 0.01 0.00 0.61 14.75%
NAPS 0.3897 0.3854 0.3862 0.372 0.3654 0.3551 0.3425 8.97%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.405 0.385 0.71 0.805 0.85 0.98 0.74 -
P/RPS 0.39 0.36 0.57 0.52 0.62 0.78 0.63 -27.34%
P/EPS 7.89 7.37 9.57 6.72 7.92 9.17 10.46 -17.12%
EY 12.67 13.57 10.45 14.88 12.62 10.90 9.56 20.63%
DY 3.70 0.03 0.01 0.01 0.02 0.01 1.70 67.86%
P/NAPS 0.52 0.50 0.92 1.07 1.15 1.35 1.05 -37.37%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 25/05/18 26/02/18 23/11/17 24/08/17 30/05/17 -
Price 0.35 0.485 0.405 0.82 0.87 0.925 0.905 -
P/RPS 0.34 0.46 0.32 0.53 0.63 0.74 0.77 -41.98%
P/EPS 6.82 9.28 5.46 6.84 8.11 8.66 12.79 -34.21%
EY 14.66 10.77 18.32 14.61 12.33 11.55 7.82 51.97%
DY 4.29 0.02 0.02 0.01 0.02 0.01 1.39 111.83%
P/NAPS 0.45 0.63 0.52 1.09 1.18 1.27 1.28 -50.15%

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