[FAJAR] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 309.97%
YoY- 220.6%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 566,952 507,505 453,320 427,512 322,950 377,580 423,914 21.32%
PBT 125,978 112,999 107,233 82,450 35,827 47,991 49,010 87.32%
Tax -31,988 -29,296 -27,594 -22,450 -14,481 -16,369 -17,449 49.62%
NP 93,990 83,703 79,639 60,000 21,346 31,622 31,561 106.58%
-
NP to SH 44,191 39,480 38,791 25,574 6,238 12,356 10,743 156.06%
-
Tax Rate 25.39% 25.93% 25.73% 27.23% 40.42% 34.11% 35.60% -
Total Cost 472,962 423,802 373,681 367,512 301,604 345,958 392,353 13.22%
-
Net Worth 276,991 272,114 264,421 255,035 233,657 233,451 223,248 15.42%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 36 73 36 4,543 4,576 65 98 -48.61%
Div Payout % 0.08% 0.19% 0.09% 17.77% 73.37% 0.53% 0.92% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 276,991 272,114 264,421 255,035 233,657 233,451 223,248 15.42%
NOSH 372,628 367,971 363,115 361,547 363,499 362,727 350,909 4.07%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.58% 16.49% 17.57% 14.03% 6.61% 8.37% 7.45% -
ROE 15.95% 14.51% 14.67% 10.03% 2.67% 5.29% 4.81% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 153.70 137.92 124.84 118.25 88.84 104.09 120.80 17.36%
EPS 11.98 10.73 10.68 7.07 1.72 3.41 3.06 147.78%
DPS 0.01 0.02 0.01 1.26 1.26 0.02 0.03 -51.82%
NAPS 0.7509 0.7395 0.7282 0.7054 0.6428 0.6436 0.6362 11.65%
Adjusted Per Share Value based on latest NOSH - 361,547
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 76.13 68.15 60.87 57.41 43.37 50.70 56.92 21.32%
EPS 5.93 5.30 5.21 3.43 0.84 1.66 1.44 156.25%
DPS 0.00 0.01 0.00 0.61 0.61 0.01 0.01 -
NAPS 0.372 0.3654 0.3551 0.3425 0.3138 0.3135 0.2998 15.42%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.805 0.85 0.98 0.74 0.555 0.505 0.55 -
P/RPS 0.52 0.62 0.78 0.63 0.62 0.49 0.46 8.49%
P/EPS 6.72 7.92 9.17 10.46 32.34 14.82 17.97 -48.00%
EY 14.88 12.62 10.90 9.56 3.09 6.75 5.57 92.18%
DY 0.01 0.02 0.01 1.70 2.27 0.04 0.05 -65.70%
P/NAPS 1.07 1.15 1.35 1.05 0.86 0.78 0.86 15.63%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 23/11/17 24/08/17 30/05/17 23/02/17 24/11/16 23/08/16 -
Price 0.82 0.87 0.925 0.905 0.695 0.55 0.535 -
P/RPS 0.53 0.63 0.74 0.77 0.78 0.53 0.44 13.17%
P/EPS 6.84 8.11 8.66 12.79 40.50 16.15 17.48 -46.40%
EY 14.61 12.33 11.55 7.82 2.47 6.19 5.72 86.53%
DY 0.01 0.02 0.01 1.39 1.81 0.03 0.05 -65.70%
P/NAPS 1.09 1.18 1.27 1.28 1.08 0.85 0.84 18.91%

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