[FAJAR] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -11.8%
YoY- -38.88%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 204,971 190,164 167,356 161,168 125,720 153,113 134,141 32.63%
PBT 20,010 15,290 13,137 20,518 23,923 36,953 41,247 -38.23%
Tax -4,217 -4,888 -5,400 -4,984 -5,845 -8,857 -9,068 -39.94%
NP 15,793 10,402 7,737 15,534 18,078 28,096 32,179 -37.75%
-
NP to SH 15,429 8,984 7,248 14,560 16,508 23,965 27,388 -31.76%
-
Tax Rate 21.07% 31.97% 41.11% 24.29% 24.43% 23.97% 21.98% -
Total Cost 189,178 179,762 159,619 145,634 107,642 125,017 101,962 50.93%
-
Net Worth 394,241 390,014 387,715 338,046 355,715 356,048 356,234 6.98%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 7,416 3,708 3,708 3,708 3,708 6,542 6,542 8.71%
Div Payout % 48.07% 41.27% 51.16% 25.47% 22.46% 27.30% 23.89% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 394,241 390,014 387,715 338,046 355,715 356,048 356,234 6.98%
NOSH 744,689 744,689 744,689 744,689 744,689 373,882 373,882 58.23%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.70% 5.47% 4.62% 9.64% 14.38% 18.35% 23.99% -
ROE 3.91% 2.30% 1.87% 4.31% 4.64% 6.73% 7.69% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.64 25.64 22.57 24.99 33.90 41.29 36.18 -16.41%
EPS 2.08 1.21 0.98 2.26 4.45 6.46 7.39 -57.01%
DPS 1.00 0.50 0.50 0.58 1.00 1.75 1.75 -31.11%
NAPS 0.5316 0.5259 0.5228 0.5242 0.9593 0.9602 0.9607 -32.57%
Adjusted Per Share Value based on latest NOSH - 744,689
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.52 25.54 22.47 21.64 16.88 20.56 18.01 32.63%
EPS 2.07 1.21 0.97 1.96 2.22 3.22 3.68 -31.83%
DPS 1.00 0.50 0.50 0.50 0.50 0.88 0.88 8.88%
NAPS 0.5294 0.5237 0.5206 0.4539 0.4777 0.4781 0.4784 6.97%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.285 0.275 0.335 0.345 0.40 0.73 0.745 -
P/RPS 1.03 1.07 1.48 1.38 1.18 1.77 2.06 -36.97%
P/EPS 13.70 22.70 34.28 15.28 8.98 11.30 10.09 22.59%
EY 7.30 4.41 2.92 6.54 11.13 8.85 9.91 -18.42%
DY 3.51 1.82 1.49 1.67 2.50 2.40 2.35 30.63%
P/NAPS 0.54 0.52 0.64 0.66 0.42 0.76 0.78 -21.72%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 26/05/22 24/02/22 25/11/21 28/09/21 21/05/21 -
Price 0.265 0.27 0.31 0.32 0.355 0.39 0.76 -
P/RPS 0.96 1.05 1.37 1.28 1.05 0.94 2.10 -40.62%
P/EPS 12.74 22.29 31.72 14.17 7.97 6.03 10.29 15.28%
EY 7.85 4.49 3.15 7.06 12.54 16.57 9.72 -13.26%
DY 3.77 1.85 1.61 1.80 2.82 4.49 2.30 38.97%
P/NAPS 0.50 0.51 0.59 0.61 0.37 0.41 0.79 -26.26%

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