[FAJAR] YoY Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 47.09%
YoY- -38.8%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 106,508 206,974 237,969 336,766 323,453 319,855 274,657 -14.59%
PBT 30,206 27,217 21,673 55,646 78,400 44,960 3,851 40.91%
Tax -7,109 -137 -9,693 -15,621 -19,441 -14,440 -1,649 27.54%
NP 23,097 27,080 11,980 40,025 58,959 30,520 2,202 47.89%
-
NP to SH 19,138 24,192 287 17,607 28,769 13,937 3,369 33.54%
-
Tax Rate 23.54% 0.50% 44.72% 28.07% 24.80% 32.12% 42.82% -
Total Cost 83,411 179,894 225,989 296,741 264,494 289,335 272,455 -17.88%
-
Net Worth 356,234 311,577 280,959 287,598 255,266 234,923 193,953 10.65%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 6,489 5,591 5,591 5,585 36 65 - -
Div Payout % 33.91% 23.11% 1,948.29% 31.72% 0.13% 0.47% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 356,234 311,577 280,959 287,598 255,266 234,923 193,953 10.65%
NOSH 373,882 373,882 373,843 373,843 361,874 328,702 295,526 3.99%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 21.69% 13.08% 5.03% 11.89% 18.23% 9.54% 0.80% -
ROE 5.37% 7.76% 0.10% 6.12% 11.27% 5.93% 1.74% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 28.72 55.52 63.84 90.44 89.38 97.31 92.94 -17.76%
EPS 5.16 6.49 0.08 4.77 7.95 4.24 1.14 28.58%
DPS 1.75 1.50 1.50 1.50 0.01 0.02 0.00 -
NAPS 0.9607 0.8358 0.7537 0.7724 0.7054 0.7147 0.6563 6.55%
Adjusted Per Share Value based on latest NOSH - 373,843
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 14.30 27.79 31.96 45.22 43.43 42.95 36.88 -14.59%
EPS 2.57 3.25 0.04 2.36 3.86 1.87 0.45 33.66%
DPS 0.87 0.75 0.75 0.75 0.00 0.01 0.00 -
NAPS 0.4784 0.4184 0.3773 0.3862 0.3428 0.3155 0.2604 10.65%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.745 0.235 0.375 0.71 0.74 0.585 0.43 -
P/RPS 2.59 0.42 0.59 0.79 0.83 0.60 0.46 33.34%
P/EPS 14.43 3.62 487.07 15.01 9.31 13.80 37.72 -14.78%
EY 6.93 27.61 0.21 6.66 10.74 7.25 2.65 17.35%
DY 2.35 6.38 4.00 2.11 0.01 0.03 0.00 -
P/NAPS 0.78 0.28 0.50 0.92 1.05 0.82 0.66 2.82%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/05/21 18/06/20 23/05/19 25/05/18 30/05/17 26/05/16 21/05/15 -
Price 0.76 0.285 0.425 0.405 0.905 0.58 0.435 -
P/RPS 2.65 0.51 0.67 0.45 1.01 0.60 0.47 33.37%
P/EPS 14.73 4.39 552.02 8.56 11.38 13.68 38.16 -14.65%
EY 6.79 22.77 0.18 11.68 8.78 7.31 2.62 17.18%
DY 2.30 5.26 3.53 3.70 0.01 0.03 0.00 -
P/NAPS 0.79 0.34 0.56 0.52 1.28 0.81 0.66 3.03%

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