[FAJAR] YoY TTM Result on 30-Jun-2016 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 34.67%
YoY- 514.47%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 333,299 395,630 453,320 423,914 387,526 313,582 213,200 7.72%
PBT 42,106 60,648 107,233 49,010 5,157 4,794 5,693 39.56%
Tax -15,176 -17,684 -27,594 -17,449 -5,252 -1,864 -1,517 46.76%
NP 26,930 42,964 79,639 31,561 -95 2,930 4,176 36.41%
-
NP to SH 14,416 19,475 38,791 10,743 -2,592 3,027 4,176 22.92%
-
Tax Rate 36.04% 29.16% 25.73% 35.60% 101.84% 38.88% 26.65% -
Total Cost 306,369 352,666 373,681 392,353 387,621 310,652 209,024 6.57%
-
Net Worth 294,304 287,035 264,421 223,248 192,325 157,380 142,981 12.77%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 5,591 36 36 98 30 - - -
Div Payout % 38.79% 0.19% 0.09% 0.92% 0.00% - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 294,304 287,035 264,421 223,248 192,325 157,380 142,981 12.77%
NOSH 373,843 373,843 363,115 350,909 302,588 213,600 189,253 12.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.08% 10.86% 17.57% 7.45% -0.02% 0.93% 1.96% -
ROE 4.90% 6.78% 14.67% 4.81% -1.35% 1.92% 2.92% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 89.41 106.13 124.84 120.80 128.07 146.81 112.65 -3.77%
EPS 3.87 5.22 10.68 3.06 -0.86 1.42 2.21 9.78%
DPS 1.50 0.01 0.01 0.03 0.01 0.00 0.00 -
NAPS 0.7895 0.77 0.7282 0.6362 0.6356 0.7368 0.7555 0.73%
Adjusted Per Share Value based on latest NOSH - 350,909
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 44.76 53.13 60.87 56.92 52.04 42.11 28.63 7.72%
EPS 1.94 2.62 5.21 1.44 -0.35 0.41 0.56 22.99%
DPS 0.75 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.3952 0.3854 0.3551 0.2998 0.2583 0.2113 0.192 12.77%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.415 0.385 0.98 0.55 0.44 0.57 0.63 -
P/RPS 0.46 0.36 0.78 0.46 0.34 0.39 0.56 -3.22%
P/EPS 10.73 7.37 9.17 17.97 -51.37 40.22 28.55 -15.04%
EY 9.32 13.57 10.90 5.57 -1.95 2.49 3.50 17.72%
DY 3.61 0.03 0.01 0.05 0.02 0.00 0.00 -
P/NAPS 0.53 0.50 1.35 0.86 0.69 0.77 0.83 -7.20%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 28/08/18 24/08/17 23/08/16 27/08/15 28/08/14 29/08/13 -
Price 0.36 0.485 0.925 0.535 0.36 0.555 0.60 -
P/RPS 0.40 0.46 0.74 0.44 0.28 0.38 0.53 -4.57%
P/EPS 9.31 9.28 8.66 17.48 -42.03 39.16 27.19 -16.35%
EY 10.74 10.77 11.55 5.72 -2.38 2.55 3.68 19.53%
DY 4.17 0.02 0.01 0.05 0.03 0.00 0.00 -
P/NAPS 0.46 0.63 1.27 0.84 0.57 0.75 0.79 -8.61%

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