[FAJAR] YoY Quarter Result on 30-Sep-2018 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 153.48%
YoY- -6.75%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 21,880 49,273 50,393 105,086 117,248 63,063 109,397 -23.50%
PBT 56 13,086 -1,848 9,807 16,580 10,814 11,833 -58.99%
Tax -819 -3,831 -971 -2,452 -4,587 -2,885 -3,965 -23.09%
NP -763 9,255 -2,819 7,355 11,993 7,929 7,868 -
-
NP to SH -1,645 5,812 -2,197 4,735 5,078 4,389 2,776 -
-
Tax Rate 1,462.50% 29.28% - 25.00% 27.67% 26.68% 33.51% -
Total Cost 22,643 40,018 53,212 97,731 105,255 55,134 101,529 -22.10%
-
Net Worth 355,715 323,370 293,299 290,203 272,114 233,451 217,420 8.54%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 3,708 6,542 5,591 5,591 36 - 33 119.51%
Div Payout % 0.00% 112.58% 0.00% 118.09% 0.72% - 1.19% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 355,715 323,370 293,299 290,203 272,114 233,451 217,420 8.54%
NOSH 744,689 373,882 373,843 373,843 367,971 362,727 330,476 14.48%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -3.49% 18.78% -5.59% 7.00% 10.23% 12.57% 7.19% -
ROE -0.46% 1.80% -0.75% 1.63% 1.87% 1.88% 1.28% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 5.90 13.18 13.52 28.19 31.86 17.39 33.10 -24.96%
EPS -0.44 1.57 -0.59 1.27 1.38 1.21 0.84 -
DPS 1.00 1.75 1.50 1.50 0.01 0.00 0.01 115.29%
NAPS 0.9593 0.8649 0.7868 0.7785 0.7395 0.6436 0.6579 6.48%
Adjusted Per Share Value based on latest NOSH - 373,843
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 2.94 6.62 6.77 14.11 15.74 8.47 14.69 -23.50%
EPS -0.22 0.78 -0.30 0.64 0.68 0.59 0.37 -
DPS 0.50 0.88 0.75 0.75 0.00 0.00 0.00 -
NAPS 0.4777 0.4342 0.3939 0.3897 0.3654 0.3135 0.292 8.54%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.40 0.395 0.36 0.405 0.85 0.505 0.435 -
P/RPS 6.78 3.00 2.66 1.44 2.67 2.90 1.31 31.48%
P/EPS -90.17 25.41 -61.08 31.88 61.59 41.74 51.79 -
EY -1.11 3.94 -1.64 3.14 1.62 2.40 1.93 -
DY 2.50 4.43 4.17 3.70 0.01 0.00 0.02 123.44%
P/NAPS 0.42 0.46 0.46 0.52 1.15 0.78 0.66 -7.24%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 30/11/20 20/11/19 29/11/18 23/11/17 24/11/16 26/11/15 -
Price 0.355 0.485 0.37 0.35 0.87 0.55 0.515 -
P/RPS 6.02 3.68 2.74 1.24 2.73 3.16 1.56 25.21%
P/EPS -80.02 31.20 -62.78 27.55 63.04 45.45 61.31 -
EY -1.25 3.21 -1.59 3.63 1.59 2.20 1.63 -
DY 2.82 3.61 4.05 4.29 0.01 0.00 0.02 127.96%
P/NAPS 0.37 0.56 0.47 0.45 1.18 0.85 0.78 -11.67%

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