[FAJAR] YoY Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -97.75%
YoY- -98.37%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 161,001 142,010 275,965 317,292 449,021 431,270 426,473 -14.97%
PBT 8,520 40,274 36,289 28,897 74,194 104,533 59,946 -27.74%
Tax -4,869 -9,478 -182 -12,924 -20,828 -25,921 -19,253 -20.46%
NP 3,650 30,796 36,106 15,973 53,366 78,612 40,693 -33.08%
-
NP to SH 3,228 25,517 32,256 382 23,476 38,358 18,582 -25.29%
-
Tax Rate 57.15% 23.53% 0.50% 44.72% 28.07% 24.80% 32.12% -
Total Cost 157,350 111,214 239,858 301,318 395,654 352,658 385,780 -13.87%
-
Net Worth 387,715 356,234 311,577 280,959 287,598 255,266 234,923 8.70%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 9,888 8,652 7,455 7,455 7,446 48 87 120.00%
Div Payout % 306.33% 33.91% 23.11% 1,948.29% 31.72% 0.13% 0.47% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 387,715 356,234 311,577 280,959 287,598 255,266 234,923 8.70%
NOSH 744,689 373,882 373,882 373,843 373,843 361,874 328,702 14.59%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 2.27% 21.69% 13.08% 5.03% 11.89% 18.23% 9.54% -
ROE 0.83% 7.16% 10.35% 0.14% 8.16% 15.03% 7.91% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 21.71 38.30 74.03 85.12 120.59 119.18 129.74 -25.75%
EPS 0.55 6.88 8.65 0.11 6.36 10.60 5.65 -32.16%
DPS 1.33 2.33 2.00 2.00 2.00 0.01 0.03 88.07%
NAPS 0.5228 0.9607 0.8358 0.7537 0.7724 0.7054 0.7147 -5.07%
Adjusted Per Share Value based on latest NOSH - 373,843
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 21.62 19.07 37.06 42.61 60.30 57.91 57.27 -14.98%
EPS 0.43 3.43 4.33 0.05 3.15 5.15 2.50 -25.41%
DPS 1.33 1.16 1.00 1.00 1.00 0.01 0.01 125.84%
NAPS 0.5206 0.4784 0.4184 0.3773 0.3862 0.3428 0.3155 8.70%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.335 0.745 0.235 0.375 0.71 0.74 0.585 -
P/RPS 1.54 1.95 0.32 0.44 0.59 0.62 0.45 22.74%
P/EPS 76.96 10.83 2.72 365.31 11.26 6.98 10.35 39.68%
EY 1.30 9.24 36.82 0.27 8.88 14.32 9.66 -28.40%
DY 3.98 3.13 8.51 5.33 2.82 0.02 0.05 107.33%
P/NAPS 0.64 0.78 0.28 0.50 0.92 1.05 0.82 -4.04%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 21/05/21 18/06/20 23/05/19 25/05/18 30/05/17 26/05/16 -
Price 0.31 0.76 0.285 0.425 0.405 0.905 0.58 -
P/RPS 1.43 1.98 0.38 0.50 0.34 0.76 0.45 21.24%
P/EPS 71.22 11.04 3.29 414.01 6.42 8.54 10.26 38.09%
EY 1.40 9.05 30.36 0.24 15.57 11.71 9.75 -27.62%
DY 4.30 3.07 7.02 4.71 4.94 0.01 0.05 110.02%
P/NAPS 0.59 0.79 0.34 0.56 0.52 1.28 0.81 -5.14%

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