[FAJAR] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 298.96%
YoY- 328.1%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 167,565 238,189 124,557 225,521 168,624 159,182 70,181 15.60%
PBT 21,926 39,750 21,005 34,188 2,029 2,675 1,877 50.60%
Tax -7,116 -11,223 -6,829 -9,797 -1,356 -1,137 -522 54.52%
NP 14,810 28,527 14,176 24,391 673 1,538 1,355 48.94%
-
NP to SH 8,508 11,970 6,570 11,075 2,587 1,538 1,355 35.80%
-
Tax Rate 32.45% 28.23% 32.51% 28.66% 66.83% 42.50% 27.81% -
Total Cost 152,755 209,662 110,381 201,130 167,951 157,644 68,826 14.20%
-
Net Worth 289,570 276,991 232,043 228,565 180,227 148,922 139,508 12.93%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 5,591 5,533 36 32 - - - -
Div Payout % 65.72% 46.23% 0.55% 0.30% - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 289,570 276,991 232,043 228,565 180,227 148,922 139,508 12.93%
NOSH 373,843 372,628 360,989 328,635 278,172 202,368 188,194 12.11%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.84% 11.98% 11.38% 10.82% 0.40% 0.97% 1.93% -
ROE 2.94% 4.32% 2.83% 4.85% 1.44% 1.03% 0.97% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 44.95 64.57 34.50 68.62 60.62 78.66 37.29 3.16%
EPS 2.28 3.26 1.82 3.37 0.93 0.76 0.72 21.17%
DPS 1.50 1.50 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.7768 0.7509 0.6428 0.6955 0.6479 0.7359 0.7413 0.78%
Adjusted Per Share Value based on latest NOSH - 329,325
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 22.50 31.99 16.73 30.28 22.64 21.38 9.42 15.60%
EPS 1.14 1.61 0.88 1.49 0.35 0.21 0.18 36.00%
DPS 0.75 0.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3888 0.372 0.3116 0.3069 0.242 0.20 0.1873 12.93%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.315 0.805 0.555 0.515 0.405 0.59 0.64 -
P/RPS 0.70 1.25 1.61 0.75 0.67 0.75 1.72 -13.90%
P/EPS 13.80 24.81 30.49 15.28 43.55 77.63 88.89 -26.67%
EY 7.25 4.03 3.28 6.54 2.30 1.29 1.13 36.29%
DY 4.76 1.86 0.02 0.02 0.00 0.00 0.00 -
P/NAPS 0.41 1.07 0.86 0.74 0.63 0.80 0.86 -11.60%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 26/02/18 23/02/17 24/02/16 25/02/15 26/02/14 26/02/13 -
Price 0.415 0.82 0.695 0.54 0.455 0.59 0.585 -
P/RPS 0.92 1.27 2.01 0.79 0.75 0.75 1.57 -8.51%
P/EPS 18.18 25.27 38.19 16.02 48.92 77.63 81.25 -22.07%
EY 5.50 3.96 2.62 6.24 2.04 1.29 1.23 28.33%
DY 3.61 1.83 0.01 0.02 0.00 0.00 0.00 -
P/NAPS 0.53 1.09 1.08 0.78 0.70 0.80 0.79 -6.43%

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