[FAJAR] YoY Quarter Result on 31-Dec-2017 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 35.72%
YoY- 216.0%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 20,969 103,467 62,479 120,941 61,494 116,124 85,916 -20.93%
PBT 9,374 30,036 12,119 23,170 10,191 22,355 1,021 44.65%
Tax -2,532 -6,793 -4,664 -6,636 -3,944 -5,832 -711 23.55%
NP 6,842 23,243 7,455 16,534 6,247 16,523 310 67.40%
-
NP to SH 6,395 23,023 3,773 6,892 2,181 8,299 1,476 27.65%
-
Tax Rate 27.01% 22.62% 38.49% 28.64% 38.70% 26.09% 69.64% -
Total Cost 14,127 80,224 55,024 104,407 55,247 99,601 85,606 -25.91%
-
Net Worth 338,509 310,776 289,570 276,991 233,657 229,045 212,511 8.06%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - 36 32 - -
Div Payout % - - - - 1.67% 0.40% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 338,509 310,776 289,570 276,991 233,657 229,045 212,511 8.06%
NOSH 373,882 373,882 373,843 372,628 363,499 329,325 328,000 2.20%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 32.63% 22.46% 11.93% 13.67% 10.16% 14.23% 0.36% -
ROE 1.89% 7.41% 1.30% 2.49% 0.93% 3.62% 0.69% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 5.65 27.75 16.76 32.79 16.92 35.26 26.19 -22.53%
EPS 1.72 6.18 1.01 1.87 0.60 2.52 0.45 25.01%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.00 -
NAPS 0.9129 0.8336 0.7768 0.7509 0.6428 0.6955 0.6479 5.87%
Adjusted Per Share Value based on latest NOSH - 372,628
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.82 13.89 8.39 16.24 8.26 15.59 11.54 -20.91%
EPS 0.86 3.09 0.51 0.93 0.29 1.11 0.20 27.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4546 0.4173 0.3888 0.372 0.3138 0.3076 0.2854 8.06%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.55 0.36 0.315 0.805 0.555 0.515 0.405 -
P/RPS 9.73 1.30 1.88 2.46 3.28 1.46 1.55 35.78%
P/EPS 31.89 5.83 31.12 43.09 92.50 20.44 90.00 -15.86%
EY 3.14 17.15 3.21 2.32 1.08 4.89 1.11 18.90%
DY 0.00 0.00 0.00 0.00 0.02 0.02 0.00 -
P/NAPS 0.60 0.43 0.41 1.07 0.86 0.74 0.63 -0.80%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 27/02/20 21/02/19 26/02/18 23/02/17 24/02/16 25/02/15 -
Price 0.68 0.345 0.415 0.82 0.695 0.54 0.455 -
P/RPS 12.02 1.24 2.48 2.50 4.11 1.53 1.74 37.96%
P/EPS 39.43 5.59 41.00 43.89 115.83 21.43 101.11 -14.51%
EY 2.54 17.90 2.44 2.28 0.86 4.67 0.99 16.98%
DY 0.00 0.00 0.00 0.00 0.01 0.02 0.00 -
P/NAPS 0.74 0.41 0.53 1.09 1.08 0.78 0.70 0.92%

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