[FAJAR] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 14.96%
YoY- -28.53%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 415,252 220,634 167,356 134,141 302,304 296,833 466,633 -1.92%
PBT 37,912 17,191 13,137 41,247 47,650 26,675 84,479 -12.49%
Tax -7,167 -5,935 -5,400 -9,068 -5,620 -11,756 -23,774 -18.09%
NP 30,745 11,256 7,737 32,179 42,030 14,919 60,705 -10.70%
-
NP to SH 29,807 11,490 7,248 27,388 38,321 2,155 27,629 1.27%
-
Tax Rate 18.90% 34.52% 41.11% 21.98% 11.79% 44.07% 28.14% -
Total Cost 384,507 209,378 159,619 101,962 260,274 281,914 405,928 -0.89%
-
Net Worth 417,602 387,344 387,715 356,234 311,577 280,959 287,598 6.40%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 7,416 14,832 3,708 6,542 5,591 5,591 36 142.82%
Div Payout % 24.88% 129.09% 51.16% 23.89% 14.59% 259.47% 0.13% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 417,602 387,344 387,715 356,234 311,577 280,959 287,598 6.40%
NOSH 744,689 744,689 744,689 373,882 373,882 373,843 373,843 12.15%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.40% 5.10% 4.62% 23.99% 13.90% 5.03% 13.01% -
ROE 7.14% 2.97% 1.87% 7.69% 12.30% 0.77% 9.61% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 55.99 29.75 22.57 36.18 81.09 79.63 125.32 -12.55%
EPS 4.02 1.55 0.98 7.39 10.28 0.58 7.42 -9.70%
DPS 1.00 2.00 0.50 1.75 1.50 1.50 0.01 115.29%
NAPS 0.5631 0.5223 0.5228 0.9607 0.8358 0.7537 0.7724 -5.12%
Adjusted Per Share Value based on latest NOSH - 373,882
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 55.76 29.63 22.47 18.01 40.59 39.86 62.66 -1.92%
EPS 4.00 1.54 0.97 3.68 5.15 0.29 3.71 1.26%
DPS 1.00 1.99 0.50 0.88 0.75 0.75 0.00 -
NAPS 0.5608 0.5201 0.5206 0.4784 0.4184 0.3773 0.3862 6.40%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.355 0.285 0.335 0.745 0.235 0.375 0.71 -
P/RPS 0.63 0.96 1.48 2.06 0.29 0.47 0.57 1.68%
P/EPS 8.83 18.40 34.28 10.09 2.29 64.87 9.57 -1.33%
EY 11.32 5.44 2.92 9.91 43.74 1.54 10.45 1.34%
DY 2.82 7.02 1.49 2.35 6.38 4.00 0.01 155.85%
P/NAPS 0.63 0.55 0.64 0.78 0.28 0.50 0.92 -6.11%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 26/05/23 26/05/22 21/05/21 18/06/20 23/05/19 25/05/18 -
Price 0.385 0.275 0.31 0.76 0.285 0.425 0.405 -
P/RPS 0.69 0.92 1.37 2.10 0.35 0.53 0.32 13.64%
P/EPS 9.58 17.75 31.72 10.29 2.77 73.52 5.46 9.81%
EY 10.44 5.63 3.15 9.72 36.07 1.36 18.32 -8.93%
DY 2.60 7.27 1.61 2.30 5.26 3.53 0.02 124.90%
P/NAPS 0.68 0.53 0.59 0.79 0.34 0.56 0.52 4.56%

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