[FAJAR] YoY Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 8.06%
YoY- -14.27%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 431,270 426,473 366,209 285,469 185,030 176,454 168,017 16.99%
PBT 104,533 59,946 5,134 5,001 4,601 -1,410 21,009 30.62%
Tax -25,921 -19,253 -2,198 -1,681 -724 -117 -5,486 29.50%
NP 78,612 40,693 2,936 3,320 3,877 -1,528 15,522 31.01%
-
NP to SH 38,358 18,582 4,492 3,324 3,877 -1,528 15,389 16.42%
-
Tax Rate 24.80% 32.12% 42.81% 33.61% 15.74% - 26.11% -
Total Cost 352,658 385,780 363,273 282,149 181,153 177,982 152,494 14.98%
-
Net Worth 255,266 234,923 193,953 153,257 140,128 141,950 140,070 10.51%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 48 87 - - - - 13,190 -60.74%
Div Payout % 0.13% 0.47% - - - - 85.71% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 255,266 234,923 193,953 153,257 140,128 141,950 140,070 10.51%
NOSH 361,874 328,702 295,526 207,749 187,612 171,044 164,885 13.98%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 18.23% 9.54% 0.80% 1.16% 2.10% -0.87% 9.24% -
ROE 15.03% 7.91% 2.32% 2.17% 2.77% -1.08% 10.99% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 119.18 129.74 123.92 137.41 98.62 103.16 101.90 2.64%
EPS 10.60 5.65 1.52 1.60 2.07 -0.89 9.33 2.14%
DPS 0.01 0.03 0.00 0.00 0.00 0.00 8.00 -67.14%
NAPS 0.7054 0.7147 0.6563 0.7377 0.7469 0.8299 0.8495 -3.04%
Adjusted Per Share Value based on latest NOSH - 212,222
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 57.91 57.27 49.18 38.33 24.85 23.70 22.56 16.99%
EPS 5.15 2.50 0.60 0.45 0.52 -0.21 2.07 16.38%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 1.77 -57.76%
NAPS 0.3428 0.3155 0.2604 0.2058 0.1882 0.1906 0.1881 10.51%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.74 0.585 0.43 0.59 0.625 0.94 1.11 -
P/RPS 0.62 0.45 0.35 0.43 0.63 0.91 1.09 -8.96%
P/EPS 6.98 10.35 28.29 36.88 30.24 -105.22 11.89 -8.48%
EY 14.32 9.66 3.53 2.71 3.31 -0.95 8.41 9.26%
DY 0.02 0.05 0.00 0.00 0.00 0.00 7.21 -62.48%
P/NAPS 1.05 0.82 0.66 0.80 0.84 1.13 1.31 -3.61%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 26/05/16 21/05/15 22/05/14 20/05/13 22/05/12 05/05/11 -
Price 0.905 0.58 0.435 0.595 0.70 0.87 1.07 -
P/RPS 0.76 0.45 0.35 0.43 0.71 0.84 1.05 -5.23%
P/EPS 8.54 10.26 28.62 37.19 33.87 -97.39 11.46 -4.77%
EY 11.71 9.75 3.49 2.69 2.95 -1.03 8.72 5.03%
DY 0.01 0.05 0.00 0.00 0.00 0.00 7.48 -66.77%
P/NAPS 1.28 0.81 0.66 0.81 0.94 1.05 1.26 0.26%

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