[FAJAR] YoY Quarter Result on 31-Dec-2016 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -50.31%
YoY- -73.72%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 103,467 62,479 120,941 61,494 116,124 85,916 81,593 4.03%
PBT 30,036 12,119 23,170 10,191 22,355 1,021 1,757 60.46%
Tax -6,793 -4,664 -6,636 -3,944 -5,832 -711 -956 38.63%
NP 23,243 7,455 16,534 6,247 16,523 310 801 75.25%
-
NP to SH 23,023 3,773 6,892 2,181 8,299 1,476 801 74.97%
-
Tax Rate 22.62% 38.49% 28.64% 38.70% 26.09% 69.64% 54.41% -
Total Cost 80,224 55,024 104,407 55,247 99,601 85,606 80,792 -0.11%
-
Net Worth 310,776 289,570 276,991 233,657 229,045 212,511 155,119 12.27%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - 36 32 - - -
Div Payout % - - - 1.67% 0.40% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 310,776 289,570 276,991 233,657 229,045 212,511 155,119 12.27%
NOSH 373,882 373,843 372,628 363,499 329,325 328,000 210,789 10.01%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 22.46% 11.93% 13.67% 10.16% 14.23% 0.36% 0.98% -
ROE 7.41% 1.30% 2.49% 0.93% 3.62% 0.69% 0.52% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 27.75 16.76 32.79 16.92 35.26 26.19 38.71 -5.39%
EPS 6.18 1.01 1.87 0.60 2.52 0.45 0.38 59.13%
DPS 0.00 0.00 0.00 0.01 0.01 0.00 0.00 -
NAPS 0.8336 0.7768 0.7509 0.6428 0.6955 0.6479 0.7359 2.09%
Adjusted Per Share Value based on latest NOSH - 363,499
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 13.89 8.39 16.24 8.26 15.59 11.54 10.96 4.02%
EPS 3.09 0.51 0.93 0.29 1.11 0.20 0.11 74.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4173 0.3888 0.372 0.3138 0.3076 0.2854 0.2083 12.27%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.36 0.315 0.805 0.555 0.515 0.405 0.59 -
P/RPS 1.30 1.88 2.46 3.28 1.46 1.55 1.52 -2.57%
P/EPS 5.83 31.12 43.09 92.50 20.44 90.00 155.26 -42.11%
EY 17.15 3.21 2.32 1.08 4.89 1.11 0.64 72.94%
DY 0.00 0.00 0.00 0.02 0.02 0.00 0.00 -
P/NAPS 0.43 0.41 1.07 0.86 0.74 0.63 0.80 -9.82%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 21/02/19 26/02/18 23/02/17 24/02/16 25/02/15 26/02/14 -
Price 0.345 0.415 0.82 0.695 0.54 0.455 0.59 -
P/RPS 1.24 2.48 2.50 4.11 1.53 1.74 1.52 -3.33%
P/EPS 5.59 41.00 43.89 115.83 21.43 101.11 155.26 -42.52%
EY 17.90 2.44 2.28 0.86 4.67 0.99 0.64 74.18%
DY 0.00 0.00 0.00 0.01 0.02 0.00 0.00 -
P/NAPS 0.41 0.53 1.09 1.08 0.78 0.70 0.80 -10.53%

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