[FAJAR] QoQ Cumulative Quarter Result on 31-Dec-2023 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 685.22%
YoY- 629.0%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 136,431 497,411 342,417 199,770 72,977 224,056 151,221 -6.61%
PBT 11,451 75,964 56,923 27,800 3,391 -10,720 8,291 23.94%
Tax -4,281 -20,491 -5,947 -3,960 -434 -5,919 -4,699 -6.00%
NP 7,170 55,473 50,976 23,840 2,957 -16,639 3,592 58.33%
-
NP to SH 8,420 54,014 49,182 21,994 2,801 -14,448 4,927 42.80%
-
Tax Rate 37.39% 26.97% 10.45% 14.24% 12.80% - 56.68% -
Total Cost 129,261 441,938 291,441 175,930 70,020 240,695 147,629 -8.45%
-
Net Worth 422,645 419,678 417,602 388,086 370,213 367,172 387,344 5.97%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 7,416 7,416 7,416 3,708 3,708 7,416 7,416 0.00%
Div Payout % 88.08% 13.73% 15.08% 16.86% 132.38% 0.00% 150.52% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 422,645 419,678 417,602 388,086 370,213 367,172 387,344 5.97%
NOSH 744,689 744,689 744,689 744,689 744,689 744,689 744,689 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 5.26% 11.15% 14.89% 11.93% 4.05% -7.43% 2.38% -
ROE 1.99% 12.87% 11.78% 5.67% 0.76% -3.93% 1.27% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 18.40 67.07 46.17 26.94 9.84 30.21 20.39 -6.59%
EPS 1.14 7.28 6.63 2.97 0.38 -1.95 0.66 43.81%
DPS 1.00 1.00 1.00 0.50 0.50 1.00 1.00 0.00%
NAPS 0.5699 0.5659 0.5631 0.5233 0.4992 0.4951 0.5223 5.97%
Adjusted Per Share Value based on latest NOSH - 744,689
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 18.32 66.79 45.98 26.83 9.80 30.09 20.31 -6.62%
EPS 1.13 7.25 6.60 2.95 0.38 -1.94 0.66 42.97%
DPS 1.00 1.00 1.00 0.50 0.50 1.00 1.00 0.00%
NAPS 0.5675 0.5636 0.5608 0.5211 0.4971 0.4931 0.5201 5.97%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.39 0.48 0.355 0.29 0.295 0.285 0.285 -
P/RPS 2.12 0.72 0.77 1.08 3.00 0.94 1.40 31.76%
P/EPS 34.35 6.59 5.35 9.78 78.11 -14.63 42.90 -13.73%
EY 2.91 15.17 18.68 10.23 1.28 -6.84 2.33 15.92%
DY 2.56 2.08 2.82 1.72 1.69 3.51 3.51 -18.92%
P/NAPS 0.68 0.85 0.63 0.55 0.59 0.58 0.55 15.14%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 29/08/24 23/05/24 26/02/24 27/11/23 30/08/23 26/05/23 -
Price 0.36 0.43 0.385 0.33 0.285 0.31 0.27 -
P/RPS 1.96 0.64 0.83 1.23 2.90 1.03 1.32 30.05%
P/EPS 31.71 5.90 5.81 11.13 75.46 -15.91 40.64 -15.20%
EY 3.15 16.94 17.23 8.99 1.33 -6.28 2.46 17.86%
DY 2.78 2.33 2.60 1.52 1.75 3.23 3.70 -17.30%
P/NAPS 0.63 0.76 0.68 0.63 0.57 0.63 0.52 13.60%

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