[FAJAR] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 30.23%
YoY- 35.14%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 336,766 323,453 319,855 274,657 214,102 138,773 132,341 16.83%
PBT 55,646 78,400 44,960 3,851 3,751 3,451 -1,058 -
Tax -15,621 -19,441 -14,440 -1,649 -1,261 -543 -88 136.97%
NP 40,025 58,959 30,520 2,202 2,490 2,908 -1,146 -
-
NP to SH 17,607 28,769 13,937 3,369 2,493 2,908 -1,146 -
-
Tax Rate 28.07% 24.80% 32.12% 42.82% 33.62% 15.73% - -
Total Cost 296,741 264,494 289,335 272,455 211,612 135,865 133,487 14.23%
-
Net Worth 287,598 255,266 234,923 193,953 153,257 140,128 141,950 12.48%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 5,585 36 65 - - - - -
Div Payout % 31.72% 0.13% 0.47% - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 287,598 255,266 234,923 193,953 153,257 140,128 141,950 12.48%
NOSH 373,843 361,874 328,702 295,526 207,749 187,612 171,044 13.91%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 11.89% 18.23% 9.54% 0.80% 1.16% 2.10% -0.87% -
ROE 6.12% 11.27% 5.93% 1.74% 1.63% 2.08% -0.81% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 90.44 89.38 97.31 92.94 103.06 73.97 77.37 2.63%
EPS 4.77 7.95 4.24 1.14 1.20 1.55 -0.67 -
DPS 1.50 0.01 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.7724 0.7054 0.7147 0.6563 0.7377 0.7469 0.8299 -1.18%
Adjusted Per Share Value based on latest NOSH - 325,833
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 45.22 43.43 42.95 36.88 28.75 18.64 17.77 16.83%
EPS 2.36 3.86 1.87 0.45 0.33 0.39 -0.15 -
DPS 0.75 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.3862 0.3428 0.3155 0.2604 0.2058 0.1882 0.1906 12.48%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.71 0.74 0.585 0.43 0.59 0.625 0.94 -
P/RPS 0.79 0.83 0.60 0.46 0.57 0.84 1.21 -6.85%
P/EPS 15.01 9.31 13.80 37.72 49.17 40.32 -140.30 -
EY 6.66 10.74 7.25 2.65 2.03 2.48 -0.71 -
DY 2.11 0.01 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.05 0.82 0.66 0.80 0.84 1.13 -3.36%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 30/05/17 26/05/16 21/05/15 22/05/14 20/05/13 22/05/12 -
Price 0.405 0.905 0.58 0.435 0.595 0.70 0.87 -
P/RPS 0.45 1.01 0.60 0.47 0.58 0.95 1.12 -14.09%
P/EPS 8.56 11.38 13.68 38.16 49.58 45.16 -129.85 -
EY 11.68 8.78 7.31 2.62 2.02 2.21 -0.77 -
DY 3.70 0.01 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 1.28 0.81 0.66 0.81 0.94 1.05 -11.04%

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