[FAJAR] YoY TTM Result on 30-Sep-2020 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 24.69%
YoY- 440.5%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 260,346 204,971 125,720 233,487 278,606 383,468 507,505 -10.52%
PBT -12,105 20,010 23,923 53,192 30,451 53,875 112,999 -
Tax -6,205 -4,217 -5,845 -4,956 -13,695 -15,549 -29,296 -22.78%
NP -18,310 15,793 18,078 48,236 16,756 38,326 83,703 -
-
NP to SH -16,447 15,429 16,508 40,451 7,484 19,132 39,480 -
-
Tax Rate - 21.07% 24.43% 9.32% 44.97% 28.86% 25.93% -
Total Cost 278,656 189,178 107,642 185,251 261,850 345,142 423,802 -6.74%
-
Net Worth 370,213 394,241 355,715 323,370 293,299 290,203 272,114 5.26%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 11,124 7,416 3,708 6,542 5,591 5,591 73 131.02%
Div Payout % 0.00% 48.07% 22.46% 16.17% 74.71% 29.23% 0.19% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 370,213 394,241 355,715 323,370 293,299 290,203 272,114 5.26%
NOSH 744,689 744,689 744,689 373,882 373,843 373,843 367,971 12.46%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -7.03% 7.70% 14.38% 20.66% 6.01% 9.99% 16.49% -
ROE -4.44% 3.91% 4.64% 12.51% 2.55% 6.59% 14.51% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 35.11 27.64 33.90 62.45 74.74 102.87 137.92 -20.38%
EPS -2.22 2.08 4.45 10.82 2.01 5.13 10.73 -
DPS 1.50 1.00 1.00 1.75 1.50 1.50 0.02 105.28%
NAPS 0.4992 0.5316 0.9593 0.8649 0.7868 0.7785 0.7395 -6.33%
Adjusted Per Share Value based on latest NOSH - 373,882
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 34.96 27.52 16.88 31.35 37.41 51.49 68.15 -10.52%
EPS -2.21 2.07 2.22 5.43 1.00 2.57 5.30 -
DPS 1.49 1.00 0.50 0.88 0.75 0.75 0.01 130.16%
NAPS 0.4971 0.5294 0.4777 0.4342 0.3939 0.3897 0.3654 5.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.295 0.285 0.40 0.395 0.36 0.405 0.85 -
P/RPS 0.84 1.03 1.18 0.63 0.48 0.39 0.62 5.18%
P/EPS -13.30 13.70 8.98 3.65 17.93 7.89 7.92 -
EY -7.52 7.30 11.13 27.39 5.58 12.67 12.62 -
DY 5.08 3.51 2.50 4.43 4.17 3.70 0.02 151.54%
P/NAPS 0.59 0.54 0.42 0.46 0.46 0.52 1.15 -10.52%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 23/11/22 25/11/21 30/11/20 20/11/19 29/11/18 23/11/17 -
Price 0.285 0.265 0.355 0.485 0.37 0.35 0.87 -
P/RPS 0.81 0.96 1.05 0.78 0.50 0.34 0.63 4.27%
P/EPS -12.85 12.74 7.97 4.48 18.43 6.82 8.11 -
EY -7.78 7.85 12.54 22.31 5.43 14.66 12.33 -
DY 5.26 3.77 2.82 3.61 4.05 4.29 0.02 153.01%
P/NAPS 0.57 0.50 0.37 0.56 0.47 0.45 1.18 -11.41%

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