[FAJAR] YoY Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 56.78%
YoY- -20.89%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 342,417 151,221 120,751 106,508 206,974 237,969 336,766 0.27%
PBT 56,923 8,291 6,390 30,206 27,217 21,673 55,646 0.37%
Tax -5,947 -4,699 -3,652 -7,109 -137 -9,693 -15,621 -14.85%
NP 50,976 3,592 2,738 23,097 27,080 11,980 40,025 4.10%
-
NP to SH 49,182 4,927 2,421 19,138 24,192 287 17,607 18.65%
-
Tax Rate 10.45% 56.68% 57.15% 23.54% 0.50% 44.72% 28.07% -
Total Cost 291,441 147,629 118,013 83,411 179,894 225,989 296,741 -0.29%
-
Net Worth 417,602 387,344 387,715 356,234 311,577 280,959 287,598 6.40%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 7,416 7,416 7,416 6,489 5,591 5,591 5,585 4.83%
Div Payout % 15.08% 150.52% 306.33% 33.91% 23.11% 1,948.29% 31.72% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 417,602 387,344 387,715 356,234 311,577 280,959 287,598 6.40%
NOSH 744,689 744,689 744,689 373,882 373,882 373,843 373,843 12.15%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 14.89% 2.38% 2.27% 21.69% 13.08% 5.03% 11.89% -
ROE 11.78% 1.27% 0.62% 5.37% 7.76% 0.10% 6.12% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 46.17 20.39 16.28 28.72 55.52 63.84 90.44 -10.59%
EPS 6.63 0.66 0.41 5.16 6.49 0.08 4.77 5.63%
DPS 1.00 1.00 1.00 1.75 1.50 1.50 1.50 -6.52%
NAPS 0.5631 0.5223 0.5228 0.9607 0.8358 0.7537 0.7724 -5.12%
Adjusted Per Share Value based on latest NOSH - 373,882
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 45.98 20.31 16.21 14.30 27.79 31.96 45.22 0.27%
EPS 6.60 0.66 0.33 2.57 3.25 0.04 2.36 18.67%
DPS 1.00 1.00 1.00 0.87 0.75 0.75 0.75 4.90%
NAPS 0.5608 0.5201 0.5206 0.4784 0.4184 0.3773 0.3862 6.40%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.355 0.285 0.335 0.745 0.235 0.375 0.71 -
P/RPS 0.77 1.40 2.06 2.59 0.42 0.59 0.79 -0.42%
P/EPS 5.35 42.90 102.62 14.43 3.62 487.07 15.01 -15.78%
EY 18.68 2.33 0.97 6.93 27.61 0.21 6.66 18.73%
DY 2.82 3.51 2.99 2.35 6.38 4.00 2.11 4.94%
P/NAPS 0.63 0.55 0.64 0.78 0.28 0.50 0.92 -6.11%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 26/05/23 26/05/22 21/05/21 18/06/20 23/05/19 25/05/18 -
Price 0.385 0.27 0.31 0.76 0.285 0.425 0.405 -
P/RPS 0.83 1.32 1.90 2.65 0.51 0.67 0.45 10.73%
P/EPS 5.81 40.64 94.96 14.73 4.39 552.02 8.56 -6.24%
EY 17.23 2.46 1.05 6.79 22.77 0.18 11.68 6.68%
DY 2.60 3.70 3.23 2.30 5.26 3.53 3.70 -5.70%
P/NAPS 0.68 0.52 0.59 0.79 0.34 0.56 0.52 4.56%

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