[FAJAR] YoY Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 25.22%
YoY- -26.13%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 497,411 224,056 190,164 153,113 234,607 333,299 395,630 3.88%
PBT 75,964 -10,720 15,291 36,954 38,258 42,105 58,635 4.40%
Tax -20,491 -5,919 -4,888 -8,858 -2,096 -15,176 -17,683 2.48%
NP 55,473 -16,639 10,403 28,096 36,162 26,929 40,952 5.18%
-
NP to SH 54,014 -14,448 8,984 23,965 32,442 14,415 17,463 20.68%
-
Tax Rate 26.97% - 31.97% 23.97% 5.48% 36.04% 30.16% -
Total Cost 441,938 240,695 179,761 125,017 198,445 306,370 354,678 3.73%
-
Net Worth 419,678 367,172 390,014 356,048 309,958 294,304 287,035 6.52%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 7,416 7,416 7,416 6,489 5,565 5,591 5,591 4.81%
Div Payout % 13.73% 0.00% 82.55% 27.08% 17.16% 38.79% 32.02% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 419,678 367,172 390,014 356,048 309,958 294,304 287,035 6.52%
NOSH 744,689 744,689 744,689 373,882 373,882 373,843 373,843 12.15%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 11.15% -7.43% 5.47% 18.35% 15.41% 8.08% 10.35% -
ROE 12.87% -3.93% 2.30% 6.73% 10.47% 4.90% 6.08% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 67.07 30.21 25.64 41.29 63.23 89.41 106.13 -7.35%
EPS 7.28 -1.95 1.44 6.46 8.73 3.87 4.72 7.48%
DPS 1.00 1.00 1.00 1.75 1.50 1.50 1.50 -6.52%
NAPS 0.5659 0.4951 0.5259 0.9602 0.8354 0.7895 0.77 -4.99%
Adjusted Per Share Value based on latest NOSH - 373,882
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 66.79 30.09 25.54 20.56 31.50 44.76 53.13 3.88%
EPS 7.25 -1.94 1.21 3.22 4.36 1.94 2.35 20.63%
DPS 1.00 1.00 1.00 0.87 0.75 0.75 0.75 4.90%
NAPS 0.5636 0.4931 0.5237 0.4781 0.4162 0.3952 0.3854 6.53%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.48 0.285 0.275 0.73 0.305 0.415 0.385 -
P/RPS 0.72 0.94 1.07 1.77 0.48 0.46 0.36 12.23%
P/EPS 6.59 -14.63 22.70 11.30 3.49 10.73 8.22 -3.61%
EY 15.17 -6.84 4.41 8.85 28.67 9.32 12.17 3.73%
DY 2.08 3.51 3.64 2.40 4.92 3.61 3.90 -9.93%
P/NAPS 0.85 0.58 0.52 0.76 0.37 0.53 0.50 9.23%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 30/08/23 24/08/22 28/09/21 27/08/20 29/08/19 28/08/18 -
Price 0.43 0.31 0.27 0.39 0.45 0.36 0.485 -
P/RPS 0.64 1.03 1.05 0.94 0.71 0.40 0.46 5.65%
P/EPS 5.90 -15.91 22.29 6.03 5.15 9.31 10.35 -8.93%
EY 16.94 -6.28 4.49 16.57 19.43 10.74 9.66 9.80%
DY 2.33 3.23 3.70 4.49 3.33 4.17 3.09 -4.59%
P/NAPS 0.76 0.63 0.51 0.41 0.54 0.46 0.63 3.17%

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