[FAJAR] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 4.52%
YoY- -20.89%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 456,556 201,628 161,001 142,010 275,965 317,292 449,021 0.27%
PBT 75,897 11,054 8,520 40,274 36,289 28,897 74,194 0.37%
Tax -7,929 -6,265 -4,869 -9,478 -182 -12,924 -20,828 -14.85%
NP 67,968 4,789 3,650 30,796 36,106 15,973 53,366 4.10%
-
NP to SH 65,576 6,569 3,228 25,517 32,256 382 23,476 18.65%
-
Tax Rate 10.45% 56.68% 57.15% 23.53% 0.50% 44.72% 28.07% -
Total Cost 388,588 196,838 157,350 111,214 239,858 301,318 395,654 -0.29%
-
Net Worth 417,602 387,344 387,715 356,234 311,577 280,959 287,598 6.40%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 9,888 9,888 9,888 8,652 7,455 7,455 7,446 4.83%
Div Payout % 15.08% 150.52% 306.33% 33.91% 23.11% 1,948.29% 31.72% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 417,602 387,344 387,715 356,234 311,577 280,959 287,598 6.40%
NOSH 744,689 744,689 744,689 373,882 373,882 373,843 373,843 12.15%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 14.89% 2.38% 2.27% 21.69% 13.08% 5.03% 11.89% -
ROE 15.70% 1.70% 0.83% 7.16% 10.35% 0.14% 8.16% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 61.56 27.19 21.71 38.30 74.03 85.12 120.59 -10.59%
EPS 8.84 0.88 0.55 6.88 8.65 0.11 6.36 5.63%
DPS 1.33 1.33 1.33 2.33 2.00 2.00 2.00 -6.56%
NAPS 0.5631 0.5223 0.5228 0.9607 0.8358 0.7537 0.7724 -5.12%
Adjusted Per Share Value based on latest NOSH - 373,882
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 61.31 27.08 21.62 19.07 37.06 42.61 60.30 0.27%
EPS 8.81 0.88 0.43 3.43 4.33 0.05 3.15 18.67%
DPS 1.33 1.33 1.33 1.16 1.00 1.00 1.00 4.86%
NAPS 0.5608 0.5201 0.5206 0.4784 0.4184 0.3773 0.3862 6.40%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.355 0.285 0.335 0.745 0.235 0.375 0.71 -
P/RPS 0.58 1.05 1.54 1.95 0.32 0.44 0.59 -0.28%
P/EPS 4.01 32.17 76.96 10.83 2.72 365.31 11.26 -15.79%
EY 24.91 3.11 1.30 9.24 36.82 0.27 8.88 18.73%
DY 3.76 4.68 3.98 3.13 8.51 5.33 2.82 4.90%
P/NAPS 0.63 0.55 0.64 0.78 0.28 0.50 0.92 -6.11%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 26/05/23 26/05/22 21/05/21 18/06/20 23/05/19 25/05/18 -
Price 0.385 0.27 0.31 0.76 0.285 0.425 0.405 -
P/RPS 0.63 0.99 1.43 1.98 0.38 0.50 0.34 10.81%
P/EPS 4.35 30.48 71.22 11.04 3.29 414.01 6.42 -6.27%
EY 22.97 3.28 1.40 9.05 30.36 0.24 15.57 6.68%
DY 3.46 4.94 4.30 3.07 7.02 4.71 4.94 -5.75%
P/NAPS 0.68 0.52 0.59 0.79 0.34 0.56 0.52 4.56%

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