[FAJAR] YoY Quarter Result on 31-Dec-2018 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -20.32%
YoY- -45.26%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 56,417 20,969 103,467 62,479 120,941 61,494 116,124 -11.32%
PBT 5,969 9,374 30,036 12,119 23,170 10,191 22,355 -19.73%
Tax -1,671 -2,532 -6,793 -4,664 -6,636 -3,944 -5,832 -18.79%
NP 4,298 6,842 23,243 7,455 16,534 6,247 16,523 -20.08%
-
NP to SH 4,447 6,395 23,023 3,773 6,892 2,181 8,299 -9.86%
-
Tax Rate 27.99% 27.01% 22.62% 38.49% 28.64% 38.70% 26.09% -
Total Cost 52,119 14,127 80,224 55,024 104,407 55,247 99,601 -10.22%
-
Net Worth 338,046 338,509 310,776 289,570 276,991 233,657 229,045 6.69%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - 36 32 -
Div Payout % - - - - - 1.67% 0.40% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 338,046 338,509 310,776 289,570 276,991 233,657 229,045 6.69%
NOSH 744,689 373,882 373,882 373,843 372,628 363,499 329,325 14.55%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.62% 32.63% 22.46% 11.93% 13.67% 10.16% 14.23% -
ROE 1.32% 1.89% 7.41% 1.30% 2.49% 0.93% 3.62% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 8.75 5.65 27.75 16.76 32.79 16.92 35.26 -20.71%
EPS 0.69 1.72 6.18 1.01 1.87 0.60 2.52 -19.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.5242 0.9129 0.8336 0.7768 0.7509 0.6428 0.6955 -4.59%
Adjusted Per Share Value based on latest NOSH - 373,843
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 7.58 2.82 13.89 8.39 16.24 8.26 15.59 -11.31%
EPS 0.60 0.86 3.09 0.51 0.93 0.29 1.11 -9.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4539 0.4546 0.4173 0.3888 0.372 0.3138 0.3076 6.69%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.345 0.55 0.36 0.315 0.805 0.555 0.515 -
P/RPS 3.94 9.73 1.30 1.88 2.46 3.28 1.46 17.97%
P/EPS 50.03 31.89 5.83 31.12 43.09 92.50 20.44 16.07%
EY 2.00 3.14 17.15 3.21 2.32 1.08 4.89 -13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
P/NAPS 0.66 0.60 0.43 0.41 1.07 0.86 0.74 -1.88%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 23/02/21 27/02/20 21/02/19 26/02/18 23/02/17 24/02/16 -
Price 0.32 0.68 0.345 0.415 0.82 0.695 0.54 -
P/RPS 3.66 12.02 1.24 2.48 2.50 4.11 1.53 15.63%
P/EPS 46.40 39.43 5.59 41.00 43.89 115.83 21.43 13.72%
EY 2.15 2.54 17.90 2.44 2.28 0.86 4.67 -12.11%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.02 -
P/NAPS 0.61 0.74 0.41 0.53 1.09 1.08 0.78 -4.01%

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