[FAJAR] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 11.93%
YoY- 608.42%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 150,989 319,594 325,006 566,952 322,950 444,423 323,024 -11.89%
PBT 32,530 48,368 42,824 125,978 35,827 37,316 4,148 40.90%
Tax -695 -15,824 -13,577 -31,988 -14,481 -13,693 -2,083 -16.70%
NP 31,835 32,544 29,247 93,990 21,346 23,623 2,065 57.69%
-
NP to SH 23,823 26,734 16,013 44,191 6,238 5,896 4,076 34.17%
-
Tax Rate 2.14% 32.72% 31.70% 25.39% 40.42% 36.69% 50.22% -
Total Cost 119,154 287,050 295,759 472,962 301,604 420,800 320,959 -15.21%
-
Net Worth 338,509 310,776 289,570 276,991 233,657 229,045 212,511 8.06%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 6,542 5,591 5,591 36 4,576 96 - -
Div Payout % 27.46% 20.92% 34.92% 0.08% 73.37% 1.63% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 338,509 310,776 289,570 276,991 233,657 229,045 212,511 8.06%
NOSH 373,882 373,882 373,843 372,628 363,499 329,325 328,000 2.20%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 21.08% 10.18% 9.00% 16.58% 6.61% 5.32% 0.64% -
ROE 7.04% 8.60% 5.53% 15.95% 2.67% 2.57% 1.92% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 40.72 85.73 87.19 153.70 88.84 134.95 98.48 -13.67%
EPS 6.42 7.17 4.30 11.98 1.72 1.79 1.24 31.49%
DPS 1.75 1.50 1.50 0.01 1.26 0.03 0.00 -
NAPS 0.9129 0.8336 0.7768 0.7509 0.6428 0.6955 0.6479 5.87%
Adjusted Per Share Value based on latest NOSH - 372,628
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 20.28 42.92 43.64 76.13 43.37 59.68 43.38 -11.89%
EPS 3.20 3.59 2.15 5.93 0.84 0.79 0.55 34.07%
DPS 0.88 0.75 0.75 0.00 0.61 0.01 0.00 -
NAPS 0.4546 0.4173 0.3888 0.372 0.3138 0.3076 0.2854 8.06%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.55 0.36 0.315 0.805 0.555 0.515 0.405 -
P/RPS 1.35 0.42 0.36 0.52 0.62 0.38 0.41 21.94%
P/EPS 8.56 5.02 7.33 6.72 32.34 28.77 32.59 -19.95%
EY 11.68 19.92 13.64 14.88 3.09 3.48 3.07 24.91%
DY 3.18 4.17 4.76 0.01 2.27 0.06 0.00 -
P/NAPS 0.60 0.43 0.41 1.07 0.86 0.74 0.63 -0.80%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 27/02/20 21/02/19 26/02/18 23/02/17 24/02/16 25/02/15 -
Price 0.68 0.345 0.415 0.82 0.695 0.54 0.455 -
P/RPS 1.67 0.40 0.48 0.53 0.78 0.40 0.46 23.94%
P/EPS 10.58 4.81 9.66 6.84 40.50 30.16 36.61 -18.67%
EY 9.45 20.79 10.35 14.61 2.47 3.32 2.73 22.96%
DY 2.57 4.35 3.61 0.01 1.81 0.05 0.00 -
P/NAPS 0.74 0.41 0.53 1.09 1.08 0.78 0.70 0.92%

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