[FAJAR] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -11.8%
YoY- -38.88%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 319,265 216,428 161,168 150,989 319,594 325,006 566,952 -9.12%
PBT 12,087 14,258 20,518 32,530 48,368 42,824 125,978 -32.32%
Tax -7,100 -5,177 -4,984 -695 -15,824 -13,577 -31,988 -22.17%
NP 4,987 9,081 15,534 31,835 32,544 29,247 93,990 -38.68%
-
NP to SH 4,528 9,200 14,560 23,823 26,734 16,013 44,191 -31.58%
-
Tax Rate 58.74% 36.31% 24.29% 2.14% 32.72% 31.70% 25.39% -
Total Cost 314,278 207,347 145,634 119,154 287,050 295,759 472,962 -6.58%
-
Net Worth 388,086 385,342 338,046 338,509 310,776 289,570 276,991 5.77%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 3,708 14,832 3,708 6,542 5,591 5,591 36 116.43%
Div Payout % 81.89% 161.22% 25.47% 27.46% 20.92% 34.92% 0.08% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 388,086 385,342 338,046 338,509 310,776 289,570 276,991 5.77%
NOSH 744,689 744,689 744,689 373,882 373,882 373,843 372,628 12.22%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.56% 4.20% 9.64% 21.08% 10.18% 9.00% 16.58% -
ROE 1.17% 2.39% 4.31% 7.04% 8.60% 5.53% 15.95% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 43.05 29.18 24.99 40.72 85.73 87.19 153.70 -19.10%
EPS 0.61 1.24 2.26 6.42 7.17 4.30 11.98 -39.10%
DPS 0.50 2.00 0.58 1.75 1.50 1.50 0.01 91.88%
NAPS 0.5233 0.5196 0.5242 0.9129 0.8336 0.7768 0.7509 -5.83%
Adjusted Per Share Value based on latest NOSH - 744,689
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 42.87 29.06 21.64 20.28 42.92 43.64 76.13 -9.12%
EPS 0.61 1.24 1.96 3.20 3.59 2.15 5.93 -31.53%
DPS 0.50 1.99 0.50 0.88 0.75 0.75 0.00 -
NAPS 0.5211 0.5175 0.4539 0.4546 0.4173 0.3888 0.372 5.77%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.29 0.28 0.345 0.55 0.36 0.315 0.805 -
P/RPS 0.67 0.96 1.38 1.35 0.42 0.36 0.52 4.31%
P/EPS 47.50 22.57 15.28 8.56 5.02 7.33 6.72 38.51%
EY 2.11 4.43 6.54 11.68 19.92 13.64 14.88 -27.77%
DY 1.72 7.14 1.67 3.18 4.17 4.76 0.01 135.73%
P/NAPS 0.55 0.54 0.66 0.60 0.43 0.41 1.07 -10.49%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 23/02/23 24/02/22 23/02/21 27/02/20 21/02/19 26/02/18 -
Price 0.33 0.30 0.32 0.68 0.345 0.415 0.82 -
P/RPS 0.77 1.03 1.28 1.67 0.40 0.48 0.53 6.42%
P/EPS 54.05 24.18 14.17 10.58 4.81 9.66 6.84 41.10%
EY 1.85 4.14 7.06 9.45 20.79 10.35 14.61 -29.12%
DY 1.52 6.67 1.80 2.57 4.35 3.61 0.01 130.92%
P/NAPS 0.63 0.58 0.61 0.74 0.41 0.53 1.09 -8.72%

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