[FAJAR] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -47.64%
YoY- 15.7%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 197,092 201,572 420,344 468,992 252,252 437,588 330,832 -8.26%
PBT 52,344 7,392 39,228 66,320 43,256 47,332 4,032 53.24%
Tax -15,324 -18,668 -9,808 -18,348 -11,540 -15,860 -2,580 34.53%
NP 37,020 -11,276 29,420 47,972 31,716 31,472 1,452 71.47%
-
NP to SH 23,248 -8,788 18,940 20,312 17,556 11,104 4,444 31.72%
-
Tax Rate 29.28% 252.54% 25.00% 27.67% 26.68% 33.51% 63.99% -
Total Cost 160,072 212,848 390,924 421,020 220,536 406,116 329,380 -11.32%
-
Net Worth 323,370 293,299 290,203 272,114 233,451 217,420 149,146 13.75%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 26,171 22,366 22,366 147 - 132 - -
Div Payout % 112.58% 0.00% 118.09% 0.72% - 1.19% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 323,370 293,299 290,203 272,114 233,451 217,420 149,146 13.75%
NOSH 373,882 373,843 373,843 367,971 362,727 330,476 226,734 8.68%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 18.78% -5.59% 7.00% 10.23% 12.57% 7.19% 0.44% -
ROE 7.19% -3.00% 6.53% 7.46% 7.52% 5.11% 2.98% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 52.71 54.07 112.76 127.45 69.54 132.41 145.91 -15.59%
EPS 6.28 -2.36 5.08 5.52 4.84 3.36 1.96 21.39%
DPS 7.00 6.00 6.00 0.04 0.00 0.04 0.00 -
NAPS 0.8649 0.7868 0.7785 0.7395 0.6436 0.6579 0.6578 4.66%
Adjusted Per Share Value based on latest NOSH - 367,971
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 26.47 27.07 56.45 62.98 33.87 58.76 44.43 -8.26%
EPS 3.12 -1.18 2.54 2.73 2.36 1.49 0.60 31.59%
DPS 3.51 3.00 3.00 0.02 0.00 0.02 0.00 -
NAPS 0.4342 0.3939 0.3897 0.3654 0.3135 0.292 0.2003 13.74%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.395 0.36 0.405 0.85 0.505 0.435 0.505 -
P/RPS 0.75 0.67 0.36 0.67 0.73 0.33 0.35 13.53%
P/EPS 6.35 -15.27 7.97 15.40 10.43 12.95 25.77 -20.80%
EY 15.74 -6.55 12.55 6.49 9.58 7.72 3.88 26.26%
DY 17.72 16.67 14.81 0.05 0.00 0.09 0.00 -
P/NAPS 0.46 0.46 0.52 1.15 0.78 0.66 0.77 -8.22%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 20/11/19 29/11/18 23/11/17 24/11/16 26/11/15 27/11/14 -
Price 0.485 0.37 0.35 0.87 0.55 0.515 0.435 -
P/RPS 0.92 0.68 0.31 0.68 0.79 0.39 0.30 20.51%
P/EPS 7.80 -15.69 6.89 15.76 11.36 15.33 22.19 -15.97%
EY 12.82 -6.37 14.52 6.34 8.80 6.52 4.51 19.00%
DY 14.43 16.22 17.14 0.05 0.00 0.08 0.00 -
P/NAPS 0.56 0.47 0.45 1.18 0.85 0.78 0.66 -2.69%

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