[FAJAR] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 573.96%
YoY- 144.78%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 209,122 156,594 140,484 307,720 335,130 476,378 249,114 -2.87%
PBT 9,986 12,050 44,920 56,376 43,852 79,500 42,010 -21.28%
Tax -5,560 -4,980 -12,726 -15,528 -14,232 -22,446 -13,658 -13.90%
NP 4,426 7,070 32,194 40,848 29,620 57,054 28,352 -26.61%
-
NP to SH 6,034 5,604 24,414 41,652 17,016 23,940 13,140 -12.15%
-
Tax Rate 55.68% 41.33% 28.33% 27.54% 32.45% 28.23% 32.51% -
Total Cost 204,696 149,524 108,290 266,872 305,510 419,324 220,762 -1.25%
-
Net Worth 385,342 338,046 338,509 310,776 289,570 276,991 232,043 8.81%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 14,832 12,897 11,124 11,184 11,183 11,066 72 142.92%
Div Payout % 245.81% 230.15% 45.56% 26.85% 65.72% 46.23% 0.55% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 385,342 338,046 338,509 310,776 289,570 276,991 232,043 8.81%
NOSH 744,689 744,689 373,882 373,882 373,843 372,628 360,989 12.82%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 2.12% 4.51% 22.92% 13.27% 8.84% 11.98% 11.38% -
ROE 1.57% 1.66% 7.21% 13.40% 5.88% 8.64% 5.66% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 28.20 24.28 37.89 82.54 89.90 129.14 69.01 -13.85%
EPS 0.82 1.10 6.58 11.18 4.56 6.52 3.64 -21.98%
DPS 2.00 2.00 3.00 3.00 3.00 3.00 0.02 115.36%
NAPS 0.5196 0.5242 0.9129 0.8336 0.7768 0.7509 0.6428 -3.48%
Adjusted Per Share Value based on latest NOSH - 373,882
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 28.08 21.03 18.86 41.32 45.00 63.97 33.45 -2.87%
EPS 0.81 0.75 3.28 5.59 2.28 3.21 1.76 -12.12%
DPS 1.99 1.73 1.49 1.50 1.50 1.49 0.01 141.52%
NAPS 0.5175 0.4539 0.4546 0.4173 0.3888 0.372 0.3116 8.81%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.28 0.345 0.55 0.36 0.315 0.805 0.555 -
P/RPS 0.99 1.42 1.45 0.44 0.35 0.62 0.80 3.61%
P/EPS 34.41 39.70 8.35 3.22 6.90 12.40 15.25 14.51%
EY 2.91 2.52 11.97 31.03 14.49 8.06 6.56 -12.66%
DY 7.14 5.80 5.45 8.33 9.52 3.73 0.04 137.19%
P/NAPS 0.54 0.66 0.60 0.43 0.41 1.07 0.86 -7.45%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 23/02/21 27/02/20 21/02/19 26/02/18 23/02/17 -
Price 0.30 0.32 0.68 0.345 0.415 0.82 0.695 -
P/RPS 1.06 1.32 1.79 0.42 0.46 0.63 1.01 0.80%
P/EPS 36.87 36.82 10.33 3.09 9.09 12.63 19.09 11.58%
EY 2.71 2.72 9.68 32.38 11.00 7.91 5.24 -10.40%
DY 6.67 6.25 4.41 8.70 7.23 3.66 0.03 146.03%
P/NAPS 0.58 0.61 0.74 0.41 0.53 1.09 1.08 -9.83%

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