[FAJAR] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -13.74%
YoY- 121.83%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 427,512 432,724 374,137 288,530 147,106 187,375 170,683 16.51%
PBT 82,450 46,266 4,894 5,992 -23,754 1,897 29,492 18.67%
Tax -22,450 -18,043 -2,252 -2,234 6,528 -981 -7,453 20.15%
NP 60,000 28,223 2,642 3,758 -17,226 916 22,039 18.14%
-
NP to SH 25,574 7,977 3,903 3,761 -17,226 916 22,005 2.53%
-
Tax Rate 27.23% 39.00% 46.02% 37.28% - 51.71% 25.27% -
Total Cost 367,512 404,501 371,495 284,772 164,332 186,459 148,644 16.26%
-
Net Worth 255,035 235,193 213,844 156,556 139,841 149,229 143,729 10.01%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 4,543 96 - - - - 10,151 -12.53%
Div Payout % 17.77% 1.21% - - - - 46.13% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 255,035 235,193 213,844 156,556 139,841 149,229 143,729 10.01%
NOSH 361,547 329,080 325,833 212,222 187,228 179,816 169,193 13.47%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 14.03% 6.52% 0.71% 1.30% -11.71% 0.49% 12.91% -
ROE 10.03% 3.39% 1.83% 2.40% -12.32% 0.61% 15.31% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 118.25 131.49 114.82 135.96 78.57 104.20 100.88 2.68%
EPS 7.07 2.42 1.20 1.77 -9.20 0.51 13.01 -9.65%
DPS 1.26 0.03 0.00 0.00 0.00 0.00 6.00 -22.88%
NAPS 0.7054 0.7147 0.6563 0.7377 0.7469 0.8299 0.8495 -3.04%
Adjusted Per Share Value based on latest NOSH - 212,222
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 57.41 58.11 50.24 38.75 19.75 25.16 22.92 16.52%
EPS 3.43 1.07 0.52 0.51 -2.31 0.12 2.95 2.54%
DPS 0.61 0.01 0.00 0.00 0.00 0.00 1.36 -12.49%
NAPS 0.3425 0.3158 0.2872 0.2102 0.1878 0.2004 0.193 10.02%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.74 0.585 0.43 0.59 0.625 0.94 1.11 -
P/RPS 0.63 0.44 0.37 0.43 0.80 0.90 1.10 -8.86%
P/EPS 10.46 24.13 35.90 33.29 -6.79 184.53 8.53 3.45%
EY 9.56 4.14 2.79 3.00 -14.72 0.54 11.72 -3.33%
DY 1.70 0.05 0.00 0.00 0.00 0.00 5.41 -17.53%
P/NAPS 1.05 0.82 0.66 0.80 0.84 1.13 1.31 -3.61%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 26/05/16 21/05/15 22/05/14 20/05/13 22/05/12 05/05/11 -
Price 0.905 0.58 0.435 0.595 0.70 0.87 1.07 -
P/RPS 0.77 0.44 0.38 0.44 0.89 0.83 1.06 -5.18%
P/EPS 12.79 23.93 36.32 33.57 -7.61 170.79 8.23 7.61%
EY 7.82 4.18 2.75 2.98 -13.14 0.59 12.15 -7.07%
DY 1.39 0.05 0.00 0.00 0.00 0.00 5.61 -20.73%
P/NAPS 1.28 0.81 0.66 0.81 0.94 1.05 1.26 0.26%

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