[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
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 560,865 497,411 415,252 319,265 260,346 224,056 220,634 85.94%
PBT 84,024 75,964 37,912 12,087 -12,105 -10,720 17,191 187.17%
Tax -24,338 -20,491 -7,167 -7,100 -6,205 -5,919 -5,935 155.54%
NP 59,686 55,473 30,745 4,987 -18,310 -16,639 11,256 203.16%
-
NP to SH 59,633 54,014 29,807 4,528 -16,447 -14,448 11,490 198.86%
-
Tax Rate 28.97% 26.97% 18.90% 58.74% - - 34.52% -
Total Cost 501,179 441,938 384,507 314,278 278,656 240,695 209,378 78.65%
-
Net Worth 422,645 419,678 417,602 388,086 370,213 367,172 387,344 5.97%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 11,124 7,416 7,416 3,708 11,124 14,832 14,832 -17.40%
Div Payout % 18.65% 13.73% 24.88% 81.89% 0.00% 0.00% 129.09% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 422,645 419,678 417,602 388,086 370,213 367,172 387,344 5.97%
NOSH 744,689 744,689 744,689 744,689 744,689 744,689 744,689 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 10.64% 11.15% 7.40% 1.56% -7.03% -7.43% 5.10% -
ROE 14.11% 12.87% 7.14% 1.17% -4.44% -3.93% 2.97% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 75.63 67.07 55.99 43.05 35.11 30.21 29.75 85.95%
EPS 8.04 7.28 4.02 0.61 -2.22 -1.95 1.55 198.75%
DPS 1.50 1.00 1.00 0.50 1.50 2.00 2.00 -17.40%
NAPS 0.5699 0.5659 0.5631 0.5233 0.4992 0.4951 0.5223 5.97%
Adjusted Per Share Value based on latest NOSH - 744,689
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 75.32 66.79 55.76 42.87 34.96 30.09 29.63 85.94%
EPS 8.01 7.25 4.00 0.61 -2.21 -1.94 1.54 199.29%
DPS 1.49 1.00 1.00 0.50 1.49 1.99 1.99 -17.50%
NAPS 0.5675 0.5636 0.5608 0.5211 0.4971 0.4931 0.5201 5.97%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.39 0.48 0.355 0.29 0.295 0.285 0.285 -
P/RPS 0.52 0.72 0.63 0.67 0.84 0.94 0.96 -33.47%
P/EPS 4.85 6.59 8.83 47.50 -13.30 -14.63 18.40 -58.78%
EY 20.62 15.17 11.32 2.11 -7.52 -6.84 5.44 142.51%
DY 3.85 2.08 2.82 1.72 5.08 7.02 7.02 -32.92%
P/NAPS 0.68 0.85 0.63 0.55 0.59 0.58 0.55 15.14%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 29/08/24 23/05/24 26/02/24 27/11/23 30/08/23 26/05/23 -
Price 0.36 0.43 0.385 0.33 0.285 0.31 0.275 -
P/RPS 0.48 0.64 0.69 0.77 0.81 1.03 0.92 -35.11%
P/EPS 4.48 5.90 9.58 54.05 -12.85 -15.91 17.75 -59.96%
EY 22.34 16.94 10.44 1.85 -7.78 -6.28 5.63 150.01%
DY 4.17 2.33 2.60 1.52 5.26 6.45 7.27 -30.89%
P/NAPS 0.63 0.76 0.68 0.63 0.57 0.63 0.53 12.17%

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