[FAJAR] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -1.94%
YoY- -38.8%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 142,010 275,965 317,292 449,021 431,270 426,473 366,209 -14.59%
PBT 40,274 36,289 28,897 74,194 104,533 59,946 5,134 40.91%
Tax -9,478 -182 -12,924 -20,828 -25,921 -19,253 -2,198 27.55%
NP 30,796 36,106 15,973 53,366 78,612 40,693 2,936 47.89%
-
NP to SH 25,517 32,256 382 23,476 38,358 18,582 4,492 33.54%
-
Tax Rate 23.53% 0.50% 44.72% 28.07% 24.80% 32.12% 42.81% -
Total Cost 111,214 239,858 301,318 395,654 352,658 385,780 363,273 -17.88%
-
Net Worth 356,234 311,577 280,959 287,598 255,266 234,923 193,953 10.65%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 8,652 7,455 7,455 7,446 48 87 - -
Div Payout % 33.91% 23.11% 1,948.29% 31.72% 0.13% 0.47% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 356,234 311,577 280,959 287,598 255,266 234,923 193,953 10.65%
NOSH 373,882 373,882 373,843 373,843 361,874 328,702 295,526 3.99%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 21.69% 13.08% 5.03% 11.89% 18.23% 9.54% 0.80% -
ROE 7.16% 10.35% 0.14% 8.16% 15.03% 7.91% 2.32% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 38.30 74.03 85.12 120.59 119.18 129.74 123.92 -17.75%
EPS 6.88 8.65 0.11 6.36 10.60 5.65 1.52 28.58%
DPS 2.33 2.00 2.00 2.00 0.01 0.03 0.00 -
NAPS 0.9607 0.8358 0.7537 0.7724 0.7054 0.7147 0.6563 6.55%
Adjusted Per Share Value based on latest NOSH - 373,843
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 19.07 37.06 42.61 60.30 57.91 57.27 49.18 -14.59%
EPS 3.43 4.33 0.05 3.15 5.15 2.50 0.60 33.68%
DPS 1.16 1.00 1.00 1.00 0.01 0.01 0.00 -
NAPS 0.4784 0.4184 0.3773 0.3862 0.3428 0.3155 0.2604 10.65%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.745 0.235 0.375 0.71 0.74 0.585 0.43 -
P/RPS 1.95 0.32 0.44 0.59 0.62 0.45 0.35 33.11%
P/EPS 10.83 2.72 365.31 11.26 6.98 10.35 28.29 -14.77%
EY 9.24 36.82 0.27 8.88 14.32 9.66 3.53 17.37%
DY 3.13 8.51 5.33 2.82 0.02 0.05 0.00 -
P/NAPS 0.78 0.28 0.50 0.92 1.05 0.82 0.66 2.82%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/05/21 18/06/20 23/05/19 25/05/18 30/05/17 26/05/16 21/05/15 -
Price 0.76 0.285 0.425 0.405 0.905 0.58 0.435 -
P/RPS 1.98 0.38 0.50 0.34 0.76 0.45 0.35 33.44%
P/EPS 11.04 3.29 414.01 6.42 8.54 10.26 28.62 -14.66%
EY 9.05 30.36 0.24 15.57 11.71 9.75 3.49 17.19%
DY 3.07 7.02 4.71 4.94 0.01 0.05 0.00 -
P/NAPS 0.79 0.34 0.56 0.52 1.28 0.81 0.66 3.03%

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