[FAJAR] YoY Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -63.28%
YoY- 50.75%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 117,248 63,063 109,397 82,708 77,589 32,439 55,176 13.37%
PBT 16,580 10,814 11,833 1,008 918 916 2,034 41.81%
Tax -4,587 -2,885 -3,965 -645 -181 -288 -500 44.63%
NP 11,993 7,929 7,868 363 737 628 1,534 40.83%
-
NP to SH 5,078 4,389 2,776 1,111 737 628 1,534 22.05%
-
Tax Rate 27.67% 26.68% 33.51% 63.99% 19.72% 31.44% 24.58% -
Total Cost 105,255 55,134 101,529 82,345 76,852 31,811 53,642 11.87%
-
Net Worth 272,114 233,451 217,420 149,146 148,660 137,969 144,496 11.11%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 36 - 33 - - - - -
Div Payout % 0.72% - 1.19% - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 272,114 233,451 217,420 149,146 148,660 137,969 144,496 11.11%
NOSH 367,971 362,727 330,476 226,734 193,947 190,303 166,739 14.08%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 10.23% 12.57% 7.19% 0.44% 0.95% 1.94% 2.78% -
ROE 1.87% 1.88% 1.28% 0.74% 0.50% 0.46% 1.06% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 31.86 17.39 33.10 36.48 40.01 17.05 33.09 -0.62%
EPS 1.38 1.21 0.84 0.49 0.38 0.33 0.92 6.98%
DPS 0.01 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.7395 0.6436 0.6579 0.6578 0.7665 0.725 0.8666 -2.60%
Adjusted Per Share Value based on latest NOSH - 226,734
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 15.74 8.47 14.69 11.11 10.42 4.36 7.41 13.36%
EPS 0.68 0.59 0.37 0.15 0.10 0.08 0.21 21.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3654 0.3135 0.292 0.2003 0.1996 0.1853 0.194 11.11%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.85 0.505 0.435 0.505 0.62 0.67 0.84 -
P/RPS 2.67 2.90 1.31 1.38 1.55 3.93 2.54 0.83%
P/EPS 61.59 41.74 51.79 103.06 163.16 203.03 91.30 -6.34%
EY 1.62 2.40 1.93 0.97 0.61 0.49 1.10 6.65%
DY 0.01 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.78 0.66 0.77 0.81 0.92 0.97 2.87%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 24/11/16 26/11/15 27/11/14 27/11/13 02/11/12 17/11/11 -
Price 0.87 0.55 0.515 0.435 0.61 0.69 0.89 -
P/RPS 2.73 3.16 1.56 1.19 1.52 4.05 2.69 0.24%
P/EPS 63.04 45.45 61.31 88.78 160.53 209.09 96.74 -6.88%
EY 1.59 2.20 1.63 1.13 0.62 0.48 1.03 7.49%
DY 0.01 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.85 0.78 0.66 0.80 0.95 1.03 2.28%

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