[FAJAR] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -4.24%
YoY- 3.78%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 466,633 427,512 432,724 374,137 288,530 147,106 187,375 16.41%
PBT 84,479 82,450 46,266 4,894 5,992 -23,754 1,897 88.21%
Tax -23,774 -22,450 -18,043 -2,252 -2,234 6,528 -981 70.07%
NP 60,705 60,000 28,223 2,642 3,758 -17,226 916 101.10%
-
NP to SH 27,629 25,574 7,977 3,903 3,761 -17,226 916 76.38%
-
Tax Rate 28.14% 27.23% 39.00% 46.02% 37.28% - 51.71% -
Total Cost 405,928 367,512 404,501 371,495 284,772 164,332 186,459 13.83%
-
Net Worth 287,598 255,035 235,193 213,844 156,556 139,841 149,229 11.54%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 36 4,543 96 - - - - -
Div Payout % 0.13% 17.77% 1.21% - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 287,598 255,035 235,193 213,844 156,556 139,841 149,229 11.54%
NOSH 373,843 361,547 329,080 325,833 212,222 187,228 179,816 12.96%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 13.01% 14.03% 6.52% 0.71% 1.30% -11.71% 0.49% -
ROE 9.61% 10.03% 3.39% 1.83% 2.40% -12.32% 0.61% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 125.32 118.25 131.49 114.82 135.96 78.57 104.20 3.12%
EPS 7.42 7.07 2.42 1.20 1.77 -9.20 0.51 56.21%
DPS 0.01 1.26 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.7724 0.7054 0.7147 0.6563 0.7377 0.7469 0.8299 -1.18%
Adjusted Per Share Value based on latest NOSH - 325,833
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 62.66 57.41 58.11 50.24 38.75 19.75 25.16 16.41%
EPS 3.71 3.43 1.07 0.52 0.51 -2.31 0.12 77.11%
DPS 0.00 0.61 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.3862 0.3425 0.3158 0.2872 0.2102 0.1878 0.2004 11.54%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.71 0.74 0.585 0.43 0.59 0.625 0.94 -
P/RPS 0.57 0.63 0.44 0.37 0.43 0.80 0.90 -7.32%
P/EPS 9.57 10.46 24.13 35.90 33.29 -6.79 184.53 -38.91%
EY 10.45 9.56 4.14 2.79 3.00 -14.72 0.54 63.81%
DY 0.01 1.70 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.05 0.82 0.66 0.80 0.84 1.13 -3.36%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 30/05/17 26/05/16 21/05/15 22/05/14 20/05/13 22/05/12 -
Price 0.405 0.905 0.58 0.435 0.595 0.70 0.87 -
P/RPS 0.32 0.77 0.44 0.38 0.44 0.89 0.83 -14.68%
P/EPS 5.46 12.79 23.93 36.32 33.57 -7.61 170.79 -43.64%
EY 18.32 7.82 4.18 2.75 2.98 -13.14 0.59 77.24%
DY 0.02 1.39 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 1.28 0.81 0.66 0.81 0.94 1.05 -11.04%

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