[FAJAR] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 736.03%
YoY- 44.65%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 325,006 566,952 322,950 444,423 323,024 302,201 103,876 20.92%
PBT 42,824 125,978 35,827 37,316 4,148 6,491 -30,173 -
Tax -13,577 -31,988 -14,481 -13,693 -2,083 -2,131 7,473 -
NP 29,247 93,990 21,346 23,623 2,065 4,360 -22,700 -
-
NP to SH 16,013 44,191 6,238 5,896 4,076 4,360 -22,700 -
-
Tax Rate 31.70% 25.39% 40.42% 36.69% 50.22% 32.83% - -
Total Cost 295,759 472,962 301,604 420,800 320,959 297,841 126,576 15.18%
-
Net Worth 289,570 276,991 233,657 229,045 212,511 155,119 137,995 13.14%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 5,591 36 4,576 96 - - - -
Div Payout % 34.92% 0.08% 73.37% 1.63% - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 289,570 276,991 233,657 229,045 212,511 155,119 137,995 13.14%
NOSH 373,843 372,628 363,499 329,325 328,000 210,789 186,153 12.31%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.00% 16.58% 6.61% 5.32% 0.64% 1.44% -21.85% -
ROE 5.53% 15.95% 2.67% 2.57% 1.92% 2.81% -16.45% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 87.19 153.70 88.84 134.95 98.48 143.37 55.80 7.71%
EPS 4.30 11.98 1.72 1.79 1.24 2.07 -12.19 -
DPS 1.50 0.01 1.26 0.03 0.00 0.00 0.00 -
NAPS 0.7768 0.7509 0.6428 0.6955 0.6479 0.7359 0.7413 0.78%
Adjusted Per Share Value based on latest NOSH - 329,325
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 43.64 76.13 43.37 59.68 43.38 40.58 13.95 20.92%
EPS 2.15 5.93 0.84 0.79 0.55 0.59 -3.05 -
DPS 0.75 0.00 0.61 0.01 0.00 0.00 0.00 -
NAPS 0.3888 0.372 0.3138 0.3076 0.2854 0.2083 0.1853 13.14%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.315 0.805 0.555 0.515 0.405 0.59 0.64 -
P/RPS 0.36 0.52 0.62 0.38 0.41 0.41 1.15 -17.59%
P/EPS 7.33 6.72 32.34 28.77 32.59 28.52 -5.25 -
EY 13.64 14.88 3.09 3.48 3.07 3.51 -19.05 -
DY 4.76 0.01 2.27 0.06 0.00 0.00 0.00 -
P/NAPS 0.41 1.07 0.86 0.74 0.63 0.80 0.86 -11.60%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 26/02/18 23/02/17 24/02/16 25/02/15 26/02/14 26/02/13 -
Price 0.415 0.82 0.695 0.54 0.455 0.59 0.585 -
P/RPS 0.48 0.53 0.78 0.40 0.46 0.41 1.05 -12.22%
P/EPS 9.66 6.84 40.50 30.16 36.61 28.52 -4.80 -
EY 10.35 14.61 2.47 3.32 2.73 3.51 -20.84 -
DY 3.61 0.01 1.81 0.05 0.00 0.00 0.00 -
P/NAPS 0.53 1.09 1.08 0.78 0.70 0.80 0.79 -6.43%

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