[FAJAR] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -16.3%
YoY- -63.76%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 278,606 333,299 296,833 325,006 383,468 395,630 466,633 -29.07%
PBT 30,451 42,106 26,675 42,824 53,875 60,648 84,479 -49.31%
Tax -13,695 -15,176 -11,756 -13,577 -15,549 -17,684 -23,774 -30.74%
NP 16,756 26,930 14,919 29,247 38,326 42,964 60,705 -57.57%
-
NP to SH 7,484 14,416 2,155 16,013 19,132 19,475 27,629 -58.10%
-
Tax Rate 44.97% 36.04% 44.07% 31.70% 28.86% 29.16% 28.14% -
Total Cost 261,850 306,369 281,914 295,759 345,142 352,666 405,928 -25.32%
-
Net Worth 293,299 294,304 280,959 289,570 290,203 287,035 287,598 1.31%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 5,591 5,591 5,591 5,591 5,591 36 36 2780.43%
Div Payout % 74.71% 38.79% 259.47% 34.92% 29.23% 0.19% 0.13% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 293,299 294,304 280,959 289,570 290,203 287,035 287,598 1.31%
NOSH 373,843 373,843 373,843 373,843 373,843 373,843 373,843 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.01% 8.08% 5.03% 9.00% 9.99% 10.86% 13.01% -
ROE 2.55% 4.90% 0.77% 5.53% 6.59% 6.78% 9.61% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 74.74 89.41 79.63 87.19 102.87 106.13 125.32 -29.12%
EPS 2.01 3.87 0.58 4.30 5.13 5.22 7.42 -58.10%
DPS 1.50 1.50 1.50 1.50 1.50 0.01 0.01 2714.51%
NAPS 0.7868 0.7895 0.7537 0.7768 0.7785 0.77 0.7724 1.23%
Adjusted Per Share Value based on latest NOSH - 373,843
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 37.41 44.76 39.86 43.64 51.49 53.13 62.66 -29.07%
EPS 1.00 1.94 0.29 2.15 2.57 2.62 3.71 -58.23%
DPS 0.75 0.75 0.75 0.75 0.75 0.00 0.00 -
NAPS 0.3939 0.3952 0.3773 0.3888 0.3897 0.3854 0.3862 1.32%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.36 0.415 0.375 0.315 0.405 0.385 0.71 -
P/RPS 0.48 0.46 0.47 0.36 0.39 0.36 0.57 -10.81%
P/EPS 17.93 10.73 64.87 7.33 7.89 7.37 9.57 51.91%
EY 5.58 9.32 1.54 13.64 12.67 13.57 10.45 -34.15%
DY 4.17 3.61 4.00 4.76 3.70 0.03 0.01 5461.13%
P/NAPS 0.46 0.53 0.50 0.41 0.52 0.50 0.92 -36.97%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 29/08/19 23/05/19 21/02/19 29/11/18 28/08/18 25/05/18 -
Price 0.37 0.36 0.425 0.415 0.35 0.485 0.405 -
P/RPS 0.50 0.40 0.53 0.48 0.34 0.46 0.32 34.61%
P/EPS 18.43 9.31 73.52 9.66 6.82 9.28 5.46 124.85%
EY 5.43 10.74 1.36 10.35 14.66 10.77 18.32 -55.51%
DY 4.05 4.17 3.53 3.61 4.29 0.02 0.02 3337.27%
P/NAPS 0.47 0.46 0.56 0.53 0.45 0.63 0.52 -6.51%

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