[FAJAR] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -86.54%
YoY- -92.2%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 319,594 278,606 333,299 296,833 325,006 383,468 395,630 -13.22%
PBT 48,368 30,451 42,106 26,675 42,824 53,875 60,648 -13.96%
Tax -15,824 -13,695 -15,176 -11,756 -13,577 -15,549 -17,684 -7.12%
NP 32,544 16,756 26,930 14,919 29,247 38,326 42,964 -16.86%
-
NP to SH 26,734 7,484 14,416 2,155 16,013 19,132 19,475 23.44%
-
Tax Rate 32.72% 44.97% 36.04% 44.07% 31.70% 28.86% 29.16% -
Total Cost 287,050 261,850 306,369 281,914 295,759 345,142 352,666 -12.79%
-
Net Worth 310,776 293,299 294,304 280,959 289,570 290,203 287,035 5.42%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,591 5,591 5,591 5,591 5,591 5,591 36 2762.85%
Div Payout % 20.92% 74.71% 38.79% 259.47% 34.92% 29.23% 0.19% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 310,776 293,299 294,304 280,959 289,570 290,203 287,035 5.42%
NOSH 373,882 373,843 373,843 373,843 373,843 373,843 373,843 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.18% 6.01% 8.08% 5.03% 9.00% 9.99% 10.86% -
ROE 8.60% 2.55% 4.90% 0.77% 5.53% 6.59% 6.78% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 85.73 74.74 89.41 79.63 87.19 102.87 106.13 -13.23%
EPS 7.17 2.01 3.87 0.58 4.30 5.13 5.22 23.49%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 0.01 2697.45%
NAPS 0.8336 0.7868 0.7895 0.7537 0.7768 0.7785 0.77 5.41%
Adjusted Per Share Value based on latest NOSH - 373,843
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 42.92 37.41 44.76 39.86 43.64 51.49 53.13 -13.22%
EPS 3.59 1.00 1.94 0.29 2.15 2.57 2.62 23.29%
DPS 0.75 0.75 0.75 0.75 0.75 0.75 0.00 -
NAPS 0.4173 0.3939 0.3952 0.3773 0.3888 0.3897 0.3854 5.42%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.36 0.36 0.415 0.375 0.315 0.405 0.385 -
P/RPS 0.42 0.48 0.46 0.47 0.36 0.39 0.36 10.79%
P/EPS 5.02 17.93 10.73 64.87 7.33 7.89 7.37 -22.53%
EY 19.92 5.58 9.32 1.54 13.64 12.67 13.57 29.07%
DY 4.17 4.17 3.61 4.00 4.76 3.70 0.03 2559.33%
P/NAPS 0.43 0.46 0.53 0.50 0.41 0.52 0.50 -9.54%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 20/11/19 29/08/19 23/05/19 21/02/19 29/11/18 28/08/18 -
Price 0.345 0.37 0.36 0.425 0.415 0.35 0.485 -
P/RPS 0.40 0.50 0.40 0.53 0.48 0.34 0.46 -8.87%
P/EPS 4.81 18.43 9.31 73.52 9.66 6.82 9.28 -35.39%
EY 20.79 5.43 10.74 1.36 10.35 14.66 10.77 54.84%
DY 4.35 4.05 4.17 3.53 3.61 4.29 0.02 3481.36%
P/NAPS 0.41 0.47 0.46 0.56 0.53 0.45 0.63 -24.84%

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