[FAJAR] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 257.22%
YoY- 66.95%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 233,487 234,607 302,304 319,594 278,606 333,299 296,833 -14.75%
PBT 53,192 38,258 47,650 48,368 30,451 42,106 26,675 58.22%
Tax -4,956 -2,096 -5,620 -15,824 -13,695 -15,176 -11,756 -43.68%
NP 48,236 36,162 42,030 32,544 16,756 26,930 14,919 118.18%
-
NP to SH 40,451 32,442 38,321 26,734 7,484 14,416 2,155 602.53%
-
Tax Rate 9.32% 5.48% 11.79% 32.72% 44.97% 36.04% 44.07% -
Total Cost 185,251 198,445 260,274 287,050 261,850 306,369 281,914 -24.35%
-
Net Worth 323,370 309,958 311,577 310,776 293,299 294,304 280,959 9.79%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 6,542 5,591 5,591 5,591 5,591 5,591 5,591 11.00%
Div Payout % 16.17% 17.24% 14.59% 20.92% 74.71% 38.79% 259.47% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 323,370 309,958 311,577 310,776 293,299 294,304 280,959 9.79%
NOSH 373,882 373,882 373,882 373,882 373,843 373,843 373,843 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 20.66% 15.41% 13.90% 10.18% 6.01% 8.08% 5.03% -
ROE 12.51% 10.47% 12.30% 8.60% 2.55% 4.90% 0.77% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 62.45 63.23 81.09 85.73 74.74 89.41 79.63 -14.91%
EPS 10.82 8.74 10.28 7.17 2.01 3.87 0.58 599.65%
DPS 1.75 1.50 1.50 1.50 1.50 1.50 1.50 10.79%
NAPS 0.8649 0.8354 0.8358 0.8336 0.7868 0.7895 0.7537 9.58%
Adjusted Per Share Value based on latest NOSH - 373,882
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 31.35 31.50 40.59 42.92 37.41 44.76 39.86 -14.75%
EPS 5.43 4.36 5.15 3.59 1.00 1.94 0.29 601.37%
DPS 0.88 0.75 0.75 0.75 0.75 0.75 0.75 11.21%
NAPS 0.4342 0.4162 0.4184 0.4173 0.3939 0.3952 0.3773 9.78%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.395 0.305 0.235 0.36 0.36 0.415 0.375 -
P/RPS 0.63 0.48 0.29 0.42 0.48 0.46 0.47 21.50%
P/EPS 3.65 3.49 2.29 5.02 17.93 10.73 64.87 -85.23%
EY 27.39 28.67 43.74 19.92 5.58 9.32 1.54 577.80%
DY 4.43 4.92 6.38 4.17 4.17 3.61 4.00 7.02%
P/NAPS 0.46 0.37 0.28 0.43 0.46 0.53 0.50 -5.39%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 27/08/20 18/06/20 27/02/20 20/11/19 29/08/19 23/05/19 -
Price 0.485 0.45 0.285 0.345 0.37 0.36 0.425 -
P/RPS 0.78 0.71 0.35 0.40 0.50 0.40 0.53 29.29%
P/EPS 4.48 5.15 2.77 4.81 18.43 9.31 73.52 -84.43%
EY 22.31 19.43 36.07 20.79 5.43 10.74 1.36 542.33%
DY 3.61 3.33 5.26 4.35 4.05 4.17 3.53 1.50%
P/NAPS 0.56 0.54 0.34 0.41 0.47 0.46 0.56 0.00%

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