[FAJAR] YoY Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 1047.93%
YoY- 144.78%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 104,561 78,297 70,242 153,860 167,565 238,189 124,557 -2.87%
PBT 4,993 6,025 22,460 28,188 21,926 39,750 21,005 -21.28%
Tax -2,780 -2,490 -6,363 -7,764 -7,116 -11,223 -6,829 -13.90%
NP 2,213 3,535 16,097 20,424 14,810 28,527 14,176 -26.61%
-
NP to SH 3,017 2,802 12,207 20,826 8,508 11,970 6,570 -12.15%
-
Tax Rate 55.68% 41.33% 28.33% 27.54% 32.45% 28.23% 32.51% -
Total Cost 102,348 74,762 54,145 133,436 152,755 209,662 110,381 -1.25%
-
Net Worth 385,342 338,046 338,509 310,776 289,570 276,991 232,043 8.81%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 7,416 6,448 5,562 5,592 5,591 5,533 36 142.92%
Div Payout % 245.81% 230.15% 45.56% 26.85% 65.72% 46.23% 0.55% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 385,342 338,046 338,509 310,776 289,570 276,991 232,043 8.81%
NOSH 744,689 744,689 373,882 373,882 373,843 372,628 360,989 12.82%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 2.12% 4.51% 22.92% 13.27% 8.84% 11.98% 11.38% -
ROE 0.78% 0.83% 3.61% 6.70% 2.94% 4.32% 2.83% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 14.10 12.14 18.94 41.27 44.95 64.57 34.50 -13.84%
EPS 0.41 0.55 3.29 5.59 2.28 3.26 1.82 -21.98%
DPS 1.00 1.00 1.50 1.50 1.50 1.50 0.01 115.36%
NAPS 0.5196 0.5242 0.9129 0.8336 0.7768 0.7509 0.6428 -3.48%
Adjusted Per Share Value based on latest NOSH - 373,882
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 14.04 10.51 9.43 20.66 22.50 31.99 16.73 -2.87%
EPS 0.41 0.38 1.64 2.80 1.14 1.61 0.88 -11.94%
DPS 1.00 0.87 0.75 0.75 0.75 0.74 0.00 -
NAPS 0.5175 0.4539 0.4546 0.4173 0.3888 0.372 0.3116 8.81%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.28 0.345 0.55 0.36 0.315 0.805 0.555 -
P/RPS 1.99 2.84 2.90 0.87 0.70 1.25 1.61 3.59%
P/EPS 68.83 79.40 16.71 6.44 13.80 24.81 30.49 14.52%
EY 1.45 1.26 5.99 15.52 7.25 4.03 3.28 -12.71%
DY 3.57 2.90 2.73 4.17 4.76 1.86 0.02 137.19%
P/NAPS 0.54 0.66 0.60 0.43 0.41 1.07 0.86 -7.45%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 23/02/21 27/02/20 21/02/19 26/02/18 23/02/17 -
Price 0.30 0.32 0.68 0.345 0.415 0.82 0.695 -
P/RPS 2.13 2.64 3.59 0.84 0.92 1.27 2.01 0.97%
P/EPS 73.74 73.65 20.66 6.18 18.18 25.27 38.19 11.58%
EY 1.36 1.36 4.84 16.19 5.50 3.96 2.62 -10.34%
DY 3.33 3.13 2.21 4.35 3.61 1.83 0.01 163.15%
P/NAPS 0.58 0.61 0.74 0.41 0.53 1.09 1.08 -9.83%

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