[FAJAR] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -37.48%
YoY- 8.04%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 134,141 302,304 296,833 466,633 427,512 432,724 374,137 -15.70%
PBT 41,247 47,650 26,675 84,479 82,450 46,266 4,894 42.60%
Tax -9,068 -5,620 -11,756 -23,774 -22,450 -18,043 -2,252 26.10%
NP 32,179 42,030 14,919 60,705 60,000 28,223 2,642 51.62%
-
NP to SH 27,388 38,321 2,155 27,629 25,574 7,977 3,903 38.32%
-
Tax Rate 21.98% 11.79% 44.07% 28.14% 27.23% 39.00% 46.02% -
Total Cost 101,962 260,274 281,914 405,928 367,512 404,501 371,495 -19.36%
-
Net Worth 356,234 311,577 280,959 287,598 255,035 235,193 213,844 8.86%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 6,542 5,591 5,591 36 4,543 96 - -
Div Payout % 23.89% 14.59% 259.47% 0.13% 17.77% 1.21% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 356,234 311,577 280,959 287,598 255,035 235,193 213,844 8.86%
NOSH 373,882 373,882 373,843 373,843 361,547 329,080 325,833 2.31%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 23.99% 13.90% 5.03% 13.01% 14.03% 6.52% 0.71% -
ROE 7.69% 12.30% 0.77% 9.61% 10.03% 3.39% 1.83% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 36.18 81.09 79.63 125.32 118.25 131.49 114.82 -17.49%
EPS 7.39 10.28 0.58 7.42 7.07 2.42 1.20 35.34%
DPS 1.75 1.50 1.50 0.01 1.26 0.03 0.00 -
NAPS 0.9607 0.8358 0.7537 0.7724 0.7054 0.7147 0.6563 6.55%
Adjusted Per Share Value based on latest NOSH - 373,843
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 18.01 40.59 39.86 62.66 57.41 58.11 50.24 -15.70%
EPS 3.68 5.15 0.29 3.71 3.43 1.07 0.52 38.51%
DPS 0.88 0.75 0.75 0.00 0.61 0.01 0.00 -
NAPS 0.4784 0.4184 0.3773 0.3862 0.3425 0.3158 0.2872 8.86%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.745 0.235 0.375 0.71 0.74 0.585 0.43 -
P/RPS 2.06 0.29 0.47 0.57 0.63 0.44 0.37 33.09%
P/EPS 10.09 2.29 64.87 9.57 10.46 24.13 35.90 -19.05%
EY 9.91 43.74 1.54 10.45 9.56 4.14 2.79 23.49%
DY 2.35 6.38 4.00 0.01 1.70 0.05 0.00 -
P/NAPS 0.78 0.28 0.50 0.92 1.05 0.82 0.66 2.82%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/05/21 18/06/20 23/05/19 25/05/18 30/05/17 26/05/16 21/05/15 -
Price 0.76 0.285 0.425 0.405 0.905 0.58 0.435 -
P/RPS 2.10 0.35 0.53 0.32 0.77 0.44 0.38 32.93%
P/EPS 10.29 2.77 73.52 5.46 12.79 23.93 36.32 -18.94%
EY 9.72 36.07 1.36 18.32 7.82 4.18 2.75 23.39%
DY 2.30 5.26 3.53 0.02 1.39 0.05 0.00 -
P/NAPS 0.79 0.34 0.56 0.52 1.28 0.81 0.66 3.03%

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