[FAJAR] YoY Quarter Result on 31-Dec-2021 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 370.33%
YoY- -30.46%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 126,793 67,874 56,417 20,969 103,467 62,479 120,941 0.79%
PBT 24,409 217 5,969 9,374 30,036 12,119 23,170 0.87%
Tax -3,526 -2,631 -1,671 -2,532 -6,793 -4,664 -6,636 -9.99%
NP 20,883 -2,414 4,298 6,842 23,243 7,455 16,534 3.96%
-
NP to SH 19,193 -1,782 4,447 6,395 23,023 3,773 6,892 18.60%
-
Tax Rate 14.45% 1,212.44% 27.99% 27.01% 22.62% 38.49% 28.64% -
Total Cost 105,910 70,288 52,119 14,127 80,224 55,024 104,407 0.23%
-
Net Worth 388,086 385,342 338,046 338,509 310,776 289,570 276,991 5.77%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 7,416 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 388,086 385,342 338,046 338,509 310,776 289,570 276,991 5.77%
NOSH 744,689 744,689 744,689 373,882 373,882 373,843 372,628 12.22%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 16.47% -3.56% 7.62% 32.63% 22.46% 11.93% 13.67% -
ROE 4.95% -0.46% 1.32% 1.89% 7.41% 1.30% 2.49% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 17.10 9.15 8.75 5.65 27.75 16.76 32.79 -10.27%
EPS 2.59 -0.24 0.69 1.72 6.18 1.01 1.87 5.57%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5233 0.5196 0.5242 0.9129 0.8336 0.7768 0.7509 -5.83%
Adjusted Per Share Value based on latest NOSH - 744,689
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 17.03 9.11 7.58 2.82 13.89 8.39 16.24 0.79%
EPS 2.58 -0.24 0.60 0.86 3.09 0.51 0.93 18.52%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5211 0.5175 0.4539 0.4546 0.4173 0.3888 0.372 5.77%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.29 0.28 0.345 0.55 0.36 0.315 0.805 -
P/RPS 1.70 3.06 3.94 9.73 1.30 1.88 2.46 -5.97%
P/EPS 11.21 -116.53 50.03 31.89 5.83 31.12 43.09 -20.09%
EY 8.92 -0.86 2.00 3.14 17.15 3.21 2.32 25.15%
DY 0.00 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.66 0.60 0.43 0.41 1.07 -10.49%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 23/02/23 24/02/22 23/02/21 27/02/20 21/02/19 26/02/18 -
Price 0.33 0.30 0.32 0.68 0.345 0.415 0.82 -
P/RPS 1.93 3.28 3.66 12.02 1.24 2.48 2.50 -4.21%
P/EPS 12.75 -124.85 46.40 39.43 5.59 41.00 43.89 -18.61%
EY 7.84 -0.80 2.15 2.54 17.90 2.44 2.28 22.84%
DY 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.61 0.74 0.41 0.53 1.09 -8.72%

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