[FAJAR] YoY TTM Result on 31-Mar-2016 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 35.3%
YoY- 104.38%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 296,833 466,633 427,512 432,724 374,137 288,530 147,106 12.40%
PBT 26,675 84,479 82,450 46,266 4,894 5,992 -23,754 -
Tax -11,756 -23,774 -22,450 -18,043 -2,252 -2,234 6,528 -
NP 14,919 60,705 60,000 28,223 2,642 3,758 -17,226 -
-
NP to SH 2,155 27,629 25,574 7,977 3,903 3,761 -17,226 -
-
Tax Rate 44.07% 28.14% 27.23% 39.00% 46.02% 37.28% - -
Total Cost 281,914 405,928 367,512 404,501 371,495 284,772 164,332 9.40%
-
Net Worth 280,959 287,598 255,035 235,193 213,844 156,556 139,841 12.32%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 5,591 36 4,543 96 - - - -
Div Payout % 259.47% 0.13% 17.77% 1.21% - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 280,959 287,598 255,035 235,193 213,844 156,556 139,841 12.32%
NOSH 373,843 373,843 361,547 329,080 325,833 212,222 187,228 12.20%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.03% 13.01% 14.03% 6.52% 0.71% 1.30% -11.71% -
ROE 0.77% 9.61% 10.03% 3.39% 1.83% 2.40% -12.32% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 79.63 125.32 118.25 131.49 114.82 135.96 78.57 0.22%
EPS 0.58 7.42 7.07 2.42 1.20 1.77 -9.20 -
DPS 1.50 0.01 1.26 0.03 0.00 0.00 0.00 -
NAPS 0.7537 0.7724 0.7054 0.7147 0.6563 0.7377 0.7469 0.15%
Adjusted Per Share Value based on latest NOSH - 329,080
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 39.86 62.66 57.41 58.11 50.24 38.75 19.75 12.41%
EPS 0.29 3.71 3.43 1.07 0.52 0.51 -2.31 -
DPS 0.75 0.00 0.61 0.01 0.00 0.00 0.00 -
NAPS 0.3773 0.3862 0.3425 0.3158 0.2872 0.2102 0.1878 12.32%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.375 0.71 0.74 0.585 0.43 0.59 0.625 -
P/RPS 0.47 0.57 0.63 0.44 0.37 0.43 0.80 -8.47%
P/EPS 64.87 9.57 10.46 24.13 35.90 33.29 -6.79 -
EY 1.54 10.45 9.56 4.14 2.79 3.00 -14.72 -
DY 4.00 0.01 1.70 0.05 0.00 0.00 0.00 -
P/NAPS 0.50 0.92 1.05 0.82 0.66 0.80 0.84 -8.27%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 25/05/18 30/05/17 26/05/16 21/05/15 22/05/14 20/05/13 -
Price 0.425 0.405 0.905 0.58 0.435 0.595 0.70 -
P/RPS 0.53 0.32 0.77 0.44 0.38 0.44 0.89 -8.27%
P/EPS 73.52 5.46 12.79 23.93 36.32 33.57 -7.61 -
EY 1.36 18.32 7.82 4.18 2.75 2.98 -13.14 -
DY 3.53 0.02 1.39 0.05 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 1.28 0.81 0.66 0.81 0.94 -8.26%

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