[FAJAR] YoY Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -16.11%
YoY- 313.68%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 317,292 449,021 431,270 426,473 366,209 285,469 185,030 9.40%
PBT 28,897 74,194 104,533 59,946 5,134 5,001 4,601 35.81%
Tax -12,924 -20,828 -25,921 -19,253 -2,198 -1,681 -724 61.62%
NP 15,973 53,366 78,612 40,693 2,936 3,320 3,877 26.60%
-
NP to SH 382 23,476 38,358 18,582 4,492 3,324 3,877 -32.02%
-
Tax Rate 44.72% 28.07% 24.80% 32.12% 42.81% 33.61% 15.74% -
Total Cost 301,318 395,654 352,658 385,780 363,273 282,149 181,153 8.84%
-
Net Worth 280,959 287,598 255,266 234,923 193,953 153,257 140,128 12.28%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 7,455 7,446 48 87 - - - -
Div Payout % 1,948.29% 31.72% 0.13% 0.47% - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 280,959 287,598 255,266 234,923 193,953 153,257 140,128 12.28%
NOSH 373,843 373,843 361,874 328,702 295,526 207,749 187,612 12.17%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.03% 11.89% 18.23% 9.54% 0.80% 1.16% 2.10% -
ROE 0.14% 8.16% 15.03% 7.91% 2.32% 2.17% 2.77% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 85.12 120.59 119.18 129.74 123.92 137.41 98.62 -2.42%
EPS 0.11 6.36 10.60 5.65 1.52 1.60 2.07 -38.67%
DPS 2.00 2.00 0.01 0.03 0.00 0.00 0.00 -
NAPS 0.7537 0.7724 0.7054 0.7147 0.6563 0.7377 0.7469 0.15%
Adjusted Per Share Value based on latest NOSH - 329,080
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 42.61 60.30 57.91 57.27 49.18 38.33 24.85 9.39%
EPS 0.05 3.15 5.15 2.50 0.60 0.45 0.52 -32.30%
DPS 1.00 1.00 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.3773 0.3862 0.3428 0.3155 0.2604 0.2058 0.1882 12.28%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.375 0.71 0.74 0.585 0.43 0.59 0.625 -
P/RPS 0.44 0.59 0.62 0.45 0.35 0.43 0.63 -5.80%
P/EPS 365.31 11.26 6.98 10.35 28.29 36.88 30.24 51.44%
EY 0.27 8.88 14.32 9.66 3.53 2.71 3.31 -34.13%
DY 5.33 2.82 0.02 0.05 0.00 0.00 0.00 -
P/NAPS 0.50 0.92 1.05 0.82 0.66 0.80 0.84 -8.27%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 25/05/18 30/05/17 26/05/16 21/05/15 22/05/14 20/05/13 -
Price 0.425 0.405 0.905 0.58 0.435 0.595 0.70 -
P/RPS 0.50 0.34 0.76 0.45 0.35 0.43 0.71 -5.67%
P/EPS 414.01 6.42 8.54 10.26 28.62 37.19 33.87 51.74%
EY 0.24 15.57 11.71 9.75 3.49 2.69 2.95 -34.16%
DY 4.71 4.94 0.01 0.05 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 1.28 0.81 0.66 0.81 0.94 -8.26%

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