[FAJAR] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 8.87%
YoY- 103.51%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 399,540 291,908 224,056 201,628 209,122 146,748 190,164 63.82%
PBT 55,600 13,564 -10,720 11,054 9,986 19,104 15,291 135.90%
Tax -7,920 -1,736 -5,919 -6,265 -5,560 -592 -4,888 37.83%
NP 47,680 11,828 -16,639 4,789 4,426 18,512 10,403 175.15%
-
NP to SH 43,988 11,204 -14,448 6,569 6,034 19,200 8,984 187.51%
-
Tax Rate 14.24% 12.80% - 56.68% 55.68% 3.10% 31.97% -
Total Cost 351,860 280,080 240,695 196,838 204,696 128,236 179,761 56.28%
-
Net Worth 388,086 370,213 367,172 387,344 385,342 394,241 390,014 -0.32%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 7,416 14,832 7,416 9,888 14,832 29,664 7,416 0.00%
Div Payout % 16.86% 132.38% 0.00% 150.52% 245.81% 154.50% 82.55% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 388,086 370,213 367,172 387,344 385,342 394,241 390,014 -0.32%
NOSH 744,689 744,689 744,689 744,689 744,689 744,689 744,689 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 11.93% 4.05% -7.43% 2.38% 2.12% 12.61% 5.47% -
ROE 11.33% 3.03% -3.93% 1.70% 1.57% 4.87% 2.30% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 53.87 39.36 30.21 27.19 28.20 19.79 25.64 63.81%
EPS 5.94 1.52 -1.95 0.88 0.82 2.60 1.44 156.54%
DPS 1.00 2.00 1.00 1.33 2.00 4.00 1.00 0.00%
NAPS 0.5233 0.4992 0.4951 0.5223 0.5196 0.5316 0.5259 -0.32%
Adjusted Per Share Value based on latest NOSH - 744,689
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 53.65 39.20 30.09 27.08 28.08 19.71 25.54 63.79%
EPS 5.91 1.50 -1.94 0.88 0.81 2.58 1.21 187.04%
DPS 1.00 1.99 1.00 1.33 1.99 3.98 1.00 0.00%
NAPS 0.5211 0.4971 0.4931 0.5201 0.5175 0.5294 0.5237 -0.33%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.29 0.295 0.285 0.285 0.28 0.285 0.275 -
P/RPS 0.54 0.75 0.94 1.05 0.99 1.44 1.07 -36.53%
P/EPS 4.89 19.53 -14.63 32.17 34.41 11.01 22.70 -63.96%
EY 20.45 5.12 -6.84 3.11 2.91 9.08 4.41 177.30%
DY 3.45 6.78 3.51 4.68 7.14 14.04 3.64 -3.50%
P/NAPS 0.55 0.59 0.58 0.55 0.54 0.54 0.52 3.79%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 27/11/23 30/08/23 26/05/23 23/02/23 23/11/22 24/08/22 -
Price 0.33 0.285 0.31 0.27 0.30 0.265 0.27 -
P/RPS 0.61 0.72 1.03 0.99 1.06 1.34 1.05 -30.30%
P/EPS 5.56 18.86 -15.91 30.48 36.87 10.24 22.29 -60.27%
EY 17.97 5.30 -6.28 3.28 2.71 9.77 4.49 151.44%
DY 3.03 7.02 3.23 4.94 6.67 15.09 3.70 -12.43%
P/NAPS 0.63 0.57 0.63 0.52 0.58 0.50 0.51 15.08%

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