[FAJAR] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
18-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 43.34%
YoY- 1678.24%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 150,989 233,487 234,607 302,304 319,594 278,606 333,299 -40.87%
PBT 32,530 53,192 38,258 47,650 48,368 30,451 42,106 -15.73%
Tax -695 -4,956 -2,096 -5,620 -15,824 -13,695 -15,176 -87.07%
NP 31,835 48,236 36,162 42,030 32,544 16,756 26,930 11.74%
-
NP to SH 23,823 40,451 32,442 38,321 26,734 7,484 14,416 39.56%
-
Tax Rate 2.14% 9.32% 5.48% 11.79% 32.72% 44.97% 36.04% -
Total Cost 119,154 185,251 198,445 260,274 287,050 261,850 306,369 -46.56%
-
Net Worth 338,509 323,370 309,958 311,577 310,776 293,299 294,304 9.73%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 6,542 6,542 5,591 5,591 5,591 5,591 5,591 10.98%
Div Payout % 27.46% 16.17% 17.24% 14.59% 20.92% 74.71% 38.79% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 338,509 323,370 309,958 311,577 310,776 293,299 294,304 9.73%
NOSH 373,882 373,882 373,882 373,882 373,882 373,843 373,843 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 21.08% 20.66% 15.41% 13.90% 10.18% 6.01% 8.08% -
ROE 7.04% 12.51% 10.47% 12.30% 8.60% 2.55% 4.90% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 40.72 62.45 63.23 81.09 85.73 74.74 89.41 -40.66%
EPS 6.42 10.82 8.74 10.28 7.17 2.01 3.87 39.92%
DPS 1.75 1.75 1.50 1.50 1.50 1.50 1.50 10.77%
NAPS 0.9129 0.8649 0.8354 0.8358 0.8336 0.7868 0.7895 10.11%
Adjusted Per Share Value based on latest NOSH - 373,882
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 20.28 31.35 31.50 40.59 42.92 37.41 44.76 -40.86%
EPS 3.20 5.43 4.36 5.15 3.59 1.00 1.94 39.39%
DPS 0.88 0.88 0.75 0.75 0.75 0.75 0.75 11.19%
NAPS 0.4546 0.4342 0.4162 0.4184 0.4173 0.3939 0.3952 9.73%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.55 0.395 0.305 0.235 0.36 0.36 0.415 -
P/RPS 1.35 0.63 0.48 0.29 0.42 0.48 0.46 104.31%
P/EPS 8.56 3.65 3.49 2.29 5.02 17.93 10.73 -13.92%
EY 11.68 27.39 28.67 43.74 19.92 5.58 9.32 16.15%
DY 3.18 4.43 4.92 6.38 4.17 4.17 3.61 -8.07%
P/NAPS 0.60 0.46 0.37 0.28 0.43 0.46 0.53 8.58%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 30/11/20 27/08/20 18/06/20 27/02/20 20/11/19 29/08/19 -
Price 0.68 0.485 0.45 0.285 0.345 0.37 0.36 -
P/RPS 1.67 0.78 0.71 0.35 0.40 0.50 0.40 158.16%
P/EPS 10.58 4.48 5.15 2.77 4.81 18.43 9.31 8.85%
EY 9.45 22.31 19.43 36.07 20.79 5.43 10.74 -8.14%
DY 2.57 3.61 3.33 5.26 4.35 4.05 4.17 -27.47%
P/NAPS 0.74 0.56 0.54 0.34 0.41 0.47 0.46 37.09%

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