[FAJAR] YoY Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -8.97%
YoY- -27.54%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 453,320 423,914 387,526 313,581 213,201 140,675 181,047 16.51%
PBT 107,233 49,010 5,157 4,793 5,693 -28,264 18,712 33.73%
Tax -27,594 -17,449 -5,252 -1,864 -1,517 6,984 -5,008 32.86%
NP 79,639 31,561 -95 2,929 4,176 -21,280 13,704 34.04%
-
NP to SH 38,791 10,742 -2,592 3,026 4,176 -21,280 13,604 19.06%
-
Tax Rate 25.73% 35.60% 101.84% 38.89% 26.65% - 26.76% -
Total Cost 373,681 392,353 387,621 310,652 209,025 161,955 167,343 14.31%
-
Net Worth 263,749 213,062 208,541 152,709 142,115 126,401 142,567 10.78%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 36 33 32 - - - 9,966 -60.79%
Div Payout % 0.09% 0.31% 0.00% - - - 73.26% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 263,749 213,062 208,541 152,709 142,115 126,401 142,567 10.78%
NOSH 362,194 334,899 328,101 207,260 188,108 175,144 166,105 13.86%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 17.57% 7.45% -0.02% 0.93% 1.96% -15.13% 7.57% -
ROE 14.71% 5.04% -1.24% 1.98% 2.94% -16.84% 9.54% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 125.16 126.58 118.11 151.30 113.34 80.32 109.00 2.32%
EPS 10.71 3.21 -0.79 1.46 2.22 -12.15 8.19 4.56%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 6.00 -65.53%
NAPS 0.7282 0.6362 0.6356 0.7368 0.7555 0.7217 0.8583 -2.70%
Adjusted Per Share Value based on latest NOSH - 213,600
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 60.87 56.92 52.04 42.11 28.63 18.89 24.31 16.51%
EPS 5.21 1.44 -0.35 0.41 0.56 -2.86 1.83 19.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.34 -
NAPS 0.3542 0.2861 0.28 0.2051 0.1908 0.1697 0.1914 10.79%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.98 0.55 0.44 0.57 0.63 0.86 1.05 -
P/RPS 0.78 0.43 0.37 0.38 0.56 1.07 0.96 -3.39%
P/EPS 9.15 17.15 -55.70 39.04 28.38 -7.08 12.82 -5.46%
EY 10.93 5.83 -1.80 2.56 3.52 -14.13 7.80 5.77%
DY 0.01 0.02 0.02 0.00 0.00 0.00 5.71 -65.24%
P/NAPS 1.35 0.86 0.69 0.77 0.83 1.19 1.22 1.70%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 23/08/16 27/08/15 28/08/14 29/08/13 29/08/12 24/08/11 -
Price 0.925 0.535 0.36 0.555 0.60 0.73 0.93 -
P/RPS 0.74 0.42 0.30 0.37 0.53 0.91 0.85 -2.28%
P/EPS 8.64 16.68 -45.57 38.01 27.03 -6.01 11.36 -4.45%
EY 11.58 6.00 -2.19 2.63 3.70 -16.64 8.81 4.65%
DY 0.01 0.02 0.03 0.00 0.00 0.00 6.45 -65.94%
P/NAPS 1.27 0.84 0.57 0.75 0.79 1.01 1.08 2.73%

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