[FAJAR] YoY TTM Result on 30-Sep-2018 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -1.76%
YoY- -51.54%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 125,720 233,487 278,606 383,468 507,505 377,580 414,215 -18.00%
PBT 23,923 53,192 30,451 53,875 112,999 47,991 15,982 6.94%
Tax -5,845 -4,956 -13,695 -15,549 -29,296 -16,369 -8,572 -6.17%
NP 18,078 48,236 16,756 38,326 83,703 31,622 7,410 16.01%
-
NP to SH 16,508 40,451 7,484 19,132 39,480 12,356 -927 -
-
Tax Rate 24.43% 9.32% 44.97% 28.86% 25.93% 34.11% 53.64% -
Total Cost 107,642 185,251 261,850 345,142 423,802 345,958 406,805 -19.85%
-
Net Worth 355,715 323,370 293,299 290,203 272,114 233,451 217,420 8.54%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 3,708 6,542 5,591 5,591 73 65 63 97.10%
Div Payout % 22.46% 16.17% 74.71% 29.23% 0.19% 0.53% 0.00% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 355,715 323,370 293,299 290,203 272,114 233,451 217,420 8.54%
NOSH 744,689 373,882 373,843 373,843 367,971 362,727 330,476 14.48%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 14.38% 20.66% 6.01% 9.99% 16.49% 8.37% 1.79% -
ROE 4.64% 12.51% 2.55% 6.59% 14.51% 5.29% -0.43% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 33.90 62.45 74.74 102.87 137.92 104.09 125.34 -19.56%
EPS 4.45 10.82 2.01 5.13 10.73 3.41 -0.28 -
DPS 1.00 1.75 1.50 1.50 0.02 0.02 0.02 91.82%
NAPS 0.9593 0.8649 0.7868 0.7785 0.7395 0.6436 0.6579 6.48%
Adjusted Per Share Value based on latest NOSH - 373,843
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 16.88 31.35 37.41 51.49 68.15 50.70 55.62 -18.00%
EPS 2.22 5.43 1.00 2.57 5.30 1.66 -0.12 -
DPS 0.50 0.88 0.75 0.75 0.01 0.01 0.01 91.82%
NAPS 0.4777 0.4342 0.3939 0.3897 0.3654 0.3135 0.292 8.54%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.40 0.395 0.36 0.405 0.85 0.505 0.435 -
P/RPS 1.18 0.63 0.48 0.39 0.62 0.49 0.35 22.43%
P/EPS 8.98 3.65 17.93 7.89 7.92 14.82 -155.08 -
EY 11.13 27.39 5.58 12.67 12.62 6.75 -0.64 -
DY 2.50 4.43 4.17 3.70 0.02 0.04 0.04 99.08%
P/NAPS 0.42 0.46 0.46 0.52 1.15 0.78 0.66 -7.24%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 30/11/20 20/11/19 29/11/18 23/11/17 24/11/16 26/11/15 -
Price 0.355 0.485 0.37 0.35 0.87 0.55 0.515 -
P/RPS 1.05 0.78 0.50 0.34 0.63 0.53 0.41 16.95%
P/EPS 7.97 4.48 18.43 6.82 8.11 16.15 -183.60 -
EY 12.54 22.31 5.43 14.66 12.33 6.19 -0.54 -
DY 2.82 3.61 4.05 4.29 0.02 0.03 0.04 103.11%
P/NAPS 0.37 0.56 0.47 0.45 1.18 0.85 0.78 -11.67%

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