[FAJAR] QoQ TTM Result on 31-Dec-2023 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 127.53%
YoY- -50.78%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 497,411 415,252 319,265 260,346 224,056 220,634 216,428 74.24%
PBT 75,964 37,912 12,087 -12,105 -10,720 17,191 14,258 205.35%
Tax -20,491 -7,167 -7,100 -6,205 -5,919 -5,935 -5,177 150.43%
NP 55,473 30,745 4,987 -18,310 -16,639 11,256 9,081 234.53%
-
NP to SH 54,014 29,807 4,528 -16,447 -14,448 11,490 9,200 225.79%
-
Tax Rate 26.97% 18.90% 58.74% - - 34.52% 36.31% -
Total Cost 441,938 384,507 314,278 278,656 240,695 209,378 207,347 65.69%
-
Net Worth 419,678 417,602 388,086 370,213 367,172 387,344 385,342 5.86%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 7,416 7,416 3,708 11,124 14,832 14,832 14,832 -37.03%
Div Payout % 13.73% 24.88% 81.89% 0.00% 0.00% 129.09% 161.22% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 419,678 417,602 388,086 370,213 367,172 387,344 385,342 5.86%
NOSH 744,689 744,689 744,689 744,689 744,689 744,689 744,689 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 11.15% 7.40% 1.56% -7.03% -7.43% 5.10% 4.20% -
ROE 12.87% 7.14% 1.17% -4.44% -3.93% 2.97% 2.39% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 67.07 55.99 43.05 35.11 30.21 29.75 29.18 74.25%
EPS 7.28 4.02 0.61 -2.22 -1.95 1.55 1.24 225.79%
DPS 1.00 1.00 0.50 1.50 2.00 2.00 2.00 -37.03%
NAPS 0.5659 0.5631 0.5233 0.4992 0.4951 0.5223 0.5196 5.86%
Adjusted Per Share Value based on latest NOSH - 744,689
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 66.79 55.76 42.87 34.96 30.09 29.63 29.06 74.24%
EPS 7.25 4.00 0.61 -2.21 -1.94 1.54 1.24 224.89%
DPS 1.00 1.00 0.50 1.49 1.99 1.99 1.99 -36.81%
NAPS 0.5636 0.5608 0.5211 0.4971 0.4931 0.5201 0.5175 5.85%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.48 0.355 0.29 0.295 0.285 0.285 0.28 -
P/RPS 0.72 0.63 0.67 0.84 0.94 0.96 0.96 -17.46%
P/EPS 6.59 8.83 47.50 -13.30 -14.63 18.40 22.57 -56.02%
EY 15.17 11.32 2.11 -7.52 -6.84 5.44 4.43 127.35%
DY 2.08 2.82 1.72 5.08 7.02 7.02 7.14 -56.08%
P/NAPS 0.85 0.63 0.55 0.59 0.58 0.55 0.54 35.35%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 23/05/24 26/02/24 27/11/23 30/08/23 26/05/23 23/02/23 -
Price 0.43 0.385 0.33 0.285 0.31 0.275 0.30 -
P/RPS 0.64 0.69 0.77 0.81 1.03 0.92 1.03 -27.20%
P/EPS 5.90 9.58 54.05 -12.85 -15.91 17.75 24.18 -60.98%
EY 16.94 10.44 1.85 -7.78 -6.28 5.63 4.14 156.04%
DY 2.33 2.60 1.52 5.26 6.45 7.27 6.67 -50.43%
P/NAPS 0.76 0.68 0.63 0.57 0.63 0.53 0.58 19.76%

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