[FAJAR] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 99.48%
YoY- 328.1%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 335,130 476,378 249,114 451,042 337,248 318,364 140,362 15.60%
PBT 43,852 79,500 42,010 68,376 4,058 5,350 3,754 50.60%
Tax -14,232 -22,446 -13,658 -19,594 -2,712 -2,274 -1,044 54.52%
NP 29,620 57,054 28,352 48,782 1,346 3,076 2,710 48.94%
-
NP to SH 17,016 23,940 13,140 22,150 5,174 3,076 2,710 35.80%
-
Tax Rate 32.45% 28.23% 32.51% 28.66% 66.83% 42.50% 27.81% -
Total Cost 305,510 419,324 220,762 402,260 335,902 315,288 137,652 14.20%
-
Net Worth 289,570 276,991 232,043 228,565 180,227 148,922 139,508 12.93%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 11,183 11,066 72 65 - - - -
Div Payout % 65.72% 46.23% 0.55% 0.30% - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 289,570 276,991 232,043 228,565 180,227 148,922 139,508 12.93%
NOSH 373,843 372,628 360,989 328,635 278,172 202,368 188,194 12.11%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.84% 11.98% 11.38% 10.82% 0.40% 0.97% 1.93% -
ROE 5.88% 8.64% 5.66% 9.69% 2.87% 2.07% 1.94% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 89.90 129.14 69.01 137.25 121.24 157.32 74.58 3.16%
EPS 4.56 6.52 3.64 6.74 1.86 1.52 1.44 21.17%
DPS 3.00 3.00 0.02 0.02 0.00 0.00 0.00 -
NAPS 0.7768 0.7509 0.6428 0.6955 0.6479 0.7359 0.7413 0.78%
Adjusted Per Share Value based on latest NOSH - 329,325
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 45.00 63.97 33.45 60.57 45.29 42.75 18.85 15.59%
EPS 2.28 3.21 1.76 2.97 0.69 0.41 0.36 36.00%
DPS 1.50 1.49 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.3888 0.372 0.3116 0.3069 0.242 0.20 0.1873 12.93%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.315 0.805 0.555 0.515 0.405 0.59 0.64 -
P/RPS 0.35 0.62 0.80 0.38 0.33 0.38 0.86 -13.90%
P/EPS 6.90 12.40 15.25 7.64 21.77 38.82 44.44 -26.67%
EY 14.49 8.06 6.56 13.09 4.59 2.58 2.25 36.38%
DY 9.52 3.73 0.04 0.04 0.00 0.00 0.00 -
P/NAPS 0.41 1.07 0.86 0.74 0.63 0.80 0.86 -11.60%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 26/02/18 23/02/17 24/02/16 25/02/15 26/02/14 26/02/13 -
Price 0.415 0.82 0.695 0.54 0.455 0.59 0.585 -
P/RPS 0.46 0.63 1.01 0.39 0.38 0.38 0.78 -8.42%
P/EPS 9.09 12.63 19.09 8.01 24.46 38.82 40.62 -22.07%
EY 11.00 7.91 5.24 12.48 4.09 2.58 2.46 28.33%
DY 7.23 3.66 0.03 0.04 0.00 0.00 0.00 -
P/NAPS 0.53 1.09 1.08 0.78 0.70 0.80 0.79 -6.43%

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