[FAJAR] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -4.24%
YoY- 3.78%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 444,423 414,215 387,526 374,137 323,024 318,701 313,582 26.09%
PBT 37,316 15,982 5,157 4,894 4,148 4,884 4,794 291.29%
Tax -13,693 -8,572 -5,252 -2,252 -2,083 -2,328 -1,864 276.52%
NP 23,623 7,410 -95 2,642 2,065 2,556 2,930 300.55%
-
NP to SH 5,896 -927 -2,592 3,903 4,076 3,401 3,027 55.77%
-
Tax Rate 36.69% 53.64% 101.84% 46.02% 50.22% 47.67% 38.88% -
Total Cost 420,800 406,805 387,621 371,495 320,959 316,145 310,652 22.35%
-
Net Worth 229,045 217,420 192,325 213,844 212,511 149,146 157,380 28.33%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 96 63 30 - - - - -
Div Payout % 1.63% 0.00% 0.00% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 229,045 217,420 192,325 213,844 212,511 149,146 157,380 28.33%
NOSH 329,325 330,476 302,588 325,833 328,000 226,734 213,600 33.35%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.32% 1.79% -0.02% 0.71% 0.64% 0.80% 0.93% -
ROE 2.57% -0.43% -1.35% 1.83% 1.92% 2.28% 1.92% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 134.95 125.34 128.07 114.82 98.48 140.56 146.81 -5.44%
EPS 1.79 -0.28 -0.86 1.20 1.24 1.50 1.42 16.64%
DPS 0.03 0.02 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.6955 0.6579 0.6356 0.6563 0.6479 0.6578 0.7368 -3.76%
Adjusted Per Share Value based on latest NOSH - 325,833
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 59.68 55.62 52.04 50.24 43.38 42.80 42.11 26.09%
EPS 0.79 -0.12 -0.35 0.52 0.55 0.46 0.41 54.65%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3076 0.292 0.2583 0.2872 0.2854 0.2003 0.2113 28.35%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.515 0.435 0.44 0.43 0.405 0.505 0.57 -
P/RPS 0.38 0.35 0.34 0.37 0.41 0.36 0.39 -1.71%
P/EPS 28.77 -155.08 -51.37 35.90 32.59 33.67 40.22 -19.96%
EY 3.48 -0.64 -1.95 2.79 3.07 2.97 2.49 24.92%
DY 0.06 0.04 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.66 0.69 0.66 0.63 0.77 0.77 -2.60%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 26/11/15 27/08/15 21/05/15 25/02/15 27/11/14 28/08/14 -
Price 0.54 0.515 0.36 0.435 0.455 0.435 0.555 -
P/RPS 0.40 0.41 0.28 0.38 0.46 0.31 0.38 3.46%
P/EPS 30.16 -183.60 -42.03 36.32 36.61 29.00 39.16 -15.93%
EY 3.32 -0.54 -2.38 2.75 2.73 3.45 2.55 19.17%
DY 0.05 0.04 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.57 0.66 0.70 0.66 0.75 2.64%

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