[FAJAR] YoY Quarter Result on 31-Mar-2014 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 19.23%
YoY- -38.55%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 198,896 94,334 106,033 54,920 68,591 25,361 39,820 30.71%
PBT 57,395 10,772 1,822 1,076 1,575 -4,844 2,945 63.97%
Tax -12,612 -4,643 -293 -124 -21 924 -847 56.78%
NP 44,783 6,129 1,529 952 1,554 -3,920 2,098 66.47%
-
NP to SH 22,199 2,863 782 955 1,554 -3,920 2,098 48.11%
-
Tax Rate 21.97% 43.10% 16.08% 11.52% 1.33% - 28.76% -
Total Cost 154,113 88,205 104,504 53,968 67,037 29,281 37,722 26.40%
-
Net Worth 255,035 235,193 213,844 156,556 139,841 149,229 143,729 10.01%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - 10,151 -
Div Payout % - - - - - - 483.87% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 255,035 235,193 213,844 156,556 139,841 149,229 143,729 10.01%
NOSH 361,547 329,080 325,833 212,222 187,228 179,816 169,193 13.47%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 22.52% 6.50% 1.44% 1.73% 2.27% -15.46% 5.27% -
ROE 8.70% 1.22% 0.37% 0.61% 1.11% -2.63% 1.46% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 55.01 28.67 32.54 25.88 36.63 14.10 23.54 15.18%
EPS 6.14 0.87 0.24 0.45 0.83 -2.18 1.24 30.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 0.7054 0.7147 0.6563 0.7377 0.7469 0.8299 0.8495 -3.04%
Adjusted Per Share Value based on latest NOSH - 212,222
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 26.71 12.67 14.24 7.37 9.21 3.41 5.35 30.70%
EPS 2.98 0.38 0.11 0.13 0.21 -0.53 0.28 48.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
NAPS 0.3425 0.3158 0.2872 0.2102 0.1878 0.2004 0.193 10.02%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.74 0.585 0.43 0.59 0.625 0.94 1.11 -
P/RPS 1.35 2.04 1.32 2.28 1.71 6.66 4.72 -18.81%
P/EPS 12.05 67.24 179.17 131.11 75.30 -43.12 89.52 -28.38%
EY 8.30 1.49 0.56 0.76 1.33 -2.32 1.12 39.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.41 -
P/NAPS 1.05 0.82 0.66 0.80 0.84 1.13 1.31 -3.61%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 26/05/16 21/05/15 22/05/14 20/05/13 22/05/12 05/05/11 -
Price 0.905 0.58 0.435 0.595 0.70 0.87 1.07 -
P/RPS 1.65 2.02 1.34 2.30 1.91 6.17 4.55 -15.54%
P/EPS 14.74 66.67 181.25 132.22 84.34 -39.91 86.29 -25.49%
EY 6.78 1.50 0.55 0.76 1.19 -2.51 1.16 34.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.61 -
P/NAPS 1.28 0.81 0.66 0.81 0.94 1.05 1.26 0.26%

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