[FAJAR] YoY Annualized Quarter Result on 30-Jun-2018 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -25.61%
YoY- -54.98%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 153,113 234,607 333,299 395,630 453,320 423,914 387,526 -14.32%
PBT 36,954 38,258 42,105 58,635 107,233 49,010 5,157 38.80%
Tax -8,858 -2,096 -15,176 -17,683 -27,594 -17,449 -5,252 9.09%
NP 28,096 36,162 26,929 40,952 79,639 31,561 -95 -
-
NP to SH 23,965 32,442 14,415 17,463 38,791 10,742 -2,592 -
-
Tax Rate 23.97% 5.48% 36.04% 30.16% 25.73% 35.60% 101.84% -
Total Cost 125,017 198,445 306,370 354,678 373,681 392,353 387,621 -17.17%
-
Net Worth 356,048 309,958 294,304 287,035 263,749 213,062 208,541 9.31%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 6,489 5,565 5,591 5,591 36 33 32 142.18%
Div Payout % 27.08% 17.16% 38.79% 32.02% 0.09% 0.31% 0.00% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 356,048 309,958 294,304 287,035 263,749 213,062 208,541 9.31%
NOSH 373,882 373,882 373,843 373,843 362,194 334,899 328,101 2.19%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 18.35% 15.41% 8.08% 10.35% 17.57% 7.45% -0.02% -
ROE 6.73% 10.47% 4.90% 6.08% 14.71% 5.04% -1.24% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 41.29 63.23 89.41 106.13 125.16 126.58 118.11 -16.05%
EPS 6.46 8.73 3.87 4.72 10.71 3.21 -0.79 -
DPS 1.75 1.50 1.50 1.50 0.01 0.01 0.01 136.31%
NAPS 0.9602 0.8354 0.7895 0.77 0.7282 0.6362 0.6356 7.11%
Adjusted Per Share Value based on latest NOSH - 373,843
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 20.56 31.50 44.76 53.13 60.87 56.92 52.04 -14.32%
EPS 3.22 4.36 1.94 2.35 5.21 1.44 -0.35 -
DPS 0.87 0.75 0.75 0.75 0.00 0.00 0.00 -
NAPS 0.4781 0.4162 0.3952 0.3854 0.3542 0.2861 0.28 9.31%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.73 0.305 0.415 0.385 0.98 0.55 0.44 -
P/RPS 1.77 0.48 0.46 0.36 0.78 0.43 0.37 29.77%
P/EPS 11.30 3.49 10.73 8.22 9.15 17.15 -55.70 -
EY 8.85 28.67 9.32 12.17 10.93 5.83 -1.80 -
DY 2.40 4.92 3.61 3.90 0.01 0.02 0.02 121.92%
P/NAPS 0.76 0.37 0.53 0.50 1.35 0.86 0.69 1.62%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/09/21 27/08/20 29/08/19 28/08/18 24/08/17 23/08/16 27/08/15 -
Price 0.39 0.45 0.36 0.485 0.925 0.535 0.36 -
P/RPS 0.94 0.71 0.40 0.46 0.74 0.42 0.30 20.94%
P/EPS 6.03 5.15 9.31 10.35 8.64 16.68 -45.57 -
EY 16.57 19.43 10.74 9.66 11.58 6.00 -2.19 -
DY 4.49 3.33 4.17 3.09 0.01 0.02 0.03 130.24%
P/NAPS 0.41 0.54 0.46 0.63 1.27 0.84 0.57 -5.33%

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