[FAJAR] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 24.89%
YoY- 58.53%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 319,265 260,346 224,056 220,634 216,428 204,971 190,164 41.12%
PBT 12,087 -12,105 -10,720 17,191 14,258 20,010 15,290 -14.46%
Tax -7,100 -6,205 -5,919 -5,935 -5,177 -4,217 -4,888 28.17%
NP 4,987 -18,310 -16,639 11,256 9,081 15,793 10,402 -38.66%
-
NP to SH 4,528 -16,447 -14,448 11,490 9,200 15,429 8,984 -36.58%
-
Tax Rate 58.74% - - 34.52% 36.31% 21.07% 31.97% -
Total Cost 314,278 278,656 240,695 209,378 207,347 189,178 179,762 44.97%
-
Net Worth 388,086 370,213 367,172 387,344 385,342 394,241 390,014 -0.32%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 3,708 11,124 14,832 14,832 14,832 7,416 3,708 0.00%
Div Payout % 81.89% 0.00% 0.00% 129.09% 161.22% 48.07% 41.27% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 388,086 370,213 367,172 387,344 385,342 394,241 390,014 -0.32%
NOSH 744,689 744,689 744,689 744,689 744,689 744,689 744,689 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 1.56% -7.03% -7.43% 5.10% 4.20% 7.70% 5.47% -
ROE 1.17% -4.44% -3.93% 2.97% 2.39% 3.91% 2.30% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 43.05 35.11 30.21 29.75 29.18 27.64 25.64 41.13%
EPS 0.61 -2.22 -1.95 1.55 1.24 2.08 1.21 -36.57%
DPS 0.50 1.50 2.00 2.00 2.00 1.00 0.50 0.00%
NAPS 0.5233 0.4992 0.4951 0.5223 0.5196 0.5316 0.5259 -0.32%
Adjusted Per Share Value based on latest NOSH - 744,689
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 42.87 34.96 30.09 29.63 29.06 27.52 25.54 41.10%
EPS 0.61 -2.21 -1.94 1.54 1.24 2.07 1.21 -36.57%
DPS 0.50 1.49 1.99 1.99 1.99 1.00 0.50 0.00%
NAPS 0.5211 0.4971 0.4931 0.5201 0.5175 0.5294 0.5237 -0.33%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.29 0.295 0.285 0.285 0.28 0.285 0.275 -
P/RPS 0.67 0.84 0.94 0.96 0.96 1.03 1.07 -26.74%
P/EPS 47.50 -13.30 -14.63 18.40 22.57 13.70 22.70 63.37%
EY 2.11 -7.52 -6.84 5.44 4.43 7.30 4.41 -38.74%
DY 1.72 5.08 7.02 7.02 7.14 3.51 1.82 -3.68%
P/NAPS 0.55 0.59 0.58 0.55 0.54 0.54 0.52 3.79%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 27/11/23 30/08/23 26/05/23 23/02/23 23/11/22 24/08/22 -
Price 0.33 0.285 0.31 0.275 0.30 0.265 0.27 -
P/RPS 0.77 0.81 1.03 0.92 1.03 0.96 1.05 -18.63%
P/EPS 54.05 -12.85 -15.91 17.75 24.18 12.74 22.29 80.20%
EY 1.85 -7.78 -6.28 5.63 4.14 7.85 4.49 -44.53%
DY 1.52 5.26 6.45 7.27 6.67 3.77 1.85 -12.24%
P/NAPS 0.63 0.57 0.63 0.53 0.58 0.50 0.51 15.08%

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