[FAJAR] YoY TTM Result on 31-Dec-2014 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 19.85%
YoY- -6.51%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 566,952 322,950 444,423 323,024 302,201 103,876 201,834 18.76%
PBT 125,978 35,827 37,316 4,148 6,491 -30,173 9,686 53.29%
Tax -31,988 -14,481 -13,693 -2,083 -2,131 7,473 -2,752 50.45%
NP 93,990 21,346 23,623 2,065 4,360 -22,700 6,934 54.35%
-
NP to SH 44,191 6,238 5,896 4,076 4,360 -22,700 6,934 36.12%
-
Tax Rate 25.39% 40.42% 36.69% 50.22% 32.83% - 28.41% -
Total Cost 472,962 301,604 420,800 320,959 297,841 126,576 194,900 15.90%
-
Net Worth 276,991 233,657 229,045 212,511 155,119 137,995 146,420 11.19%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 36 4,576 96 - - - 10,151 -60.91%
Div Payout % 0.08% 73.37% 1.63% - - - 146.40% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 276,991 233,657 229,045 212,511 155,119 137,995 146,420 11.19%
NOSH 372,628 363,499 329,325 328,000 210,789 186,153 167,567 14.23%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 16.58% 6.61% 5.32% 0.64% 1.44% -21.85% 3.44% -
ROE 15.95% 2.67% 2.57% 1.92% 2.81% -16.45% 4.74% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 153.70 88.84 134.95 98.48 143.37 55.80 120.45 4.14%
EPS 11.98 1.72 1.79 1.24 2.07 -12.19 4.14 19.35%
DPS 0.01 1.26 0.03 0.00 0.00 0.00 6.00 -65.53%
NAPS 0.7509 0.6428 0.6955 0.6479 0.7359 0.7413 0.8738 -2.49%
Adjusted Per Share Value based on latest NOSH - 328,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 76.13 43.37 59.68 43.38 40.58 13.95 27.10 18.76%
EPS 5.93 0.84 0.79 0.55 0.59 -3.05 0.93 36.13%
DPS 0.00 0.61 0.01 0.00 0.00 0.00 1.36 -
NAPS 0.372 0.3138 0.3076 0.2854 0.2083 0.1853 0.1966 11.20%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.805 0.555 0.515 0.405 0.59 0.64 0.92 -
P/RPS 0.52 0.62 0.38 0.41 0.41 1.15 0.76 -6.12%
P/EPS 6.72 32.34 28.77 32.59 28.52 -5.25 22.23 -18.06%
EY 14.88 3.09 3.48 3.07 3.51 -19.05 4.50 22.03%
DY 0.01 2.27 0.06 0.00 0.00 0.00 6.52 -66.00%
P/NAPS 1.07 0.86 0.74 0.63 0.80 0.86 1.05 0.31%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 23/02/17 24/02/16 25/02/15 26/02/14 26/02/13 28/02/12 -
Price 0.82 0.695 0.54 0.455 0.59 0.585 0.96 -
P/RPS 0.53 0.78 0.40 0.46 0.41 1.05 0.80 -6.62%
P/EPS 6.84 40.50 30.16 36.61 28.52 -4.80 23.20 -18.40%
EY 14.61 2.47 3.32 2.73 3.51 -20.84 4.31 22.54%
DY 0.01 1.81 0.05 0.00 0.00 0.00 6.25 -65.76%
P/NAPS 1.09 1.08 0.78 0.70 0.80 0.79 1.10 -0.15%

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