[FAJAR] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Cumulative Result
Revenue	70,242	49,273	234,607	206,974	153,860	50,393	333,299	-64.41%
YoY %	42.56%	-79.00%	13.35%	34.52%	205.32%	-84.88%	-	-
Horiz. %	21.07%	14.78%	70.39%	62.10%	46.16%	15.12%	100.00%	-
PBT	22,460	13,086	38,258	27,217	28,188	1,848	42,105	-34.10%
YoY %	71.63%	-65.80%	40.57%	-3.44%	1,425.32%	-95.61%	-	-
Horiz. %	53.34%	31.08%	90.86%	64.64%	66.95%	4.39%	100.00%	-
Tax	-6,363	-3,831	-2,096	-137	-7,764	-4,667	-15,176	-43.83%
YoY %	-66.09%	-82.78%	-1,429.93%	98.24%	-66.36%	69.25%	-	-
Horiz. %	41.93%	25.24%	13.81%	0.90%	51.16%	30.75%	100.00%	-
NP	16,097	9,255	36,162	27,080	20,424	-2,819	26,929	-28.92%
YoY %	73.93%	-74.41%	33.54%	32.59%	824.51%	-110.47%	-	-
Horiz. %	59.78%	34.37%	134.29%	100.56%	75.84%	-10.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,207	5,812	32,442	24,192	20,826	-2,197	14,415	-10.44%
YoY %	110.03%	-82.08%	34.10%	16.16%	1,047.93%	-115.24%	-	-
Horiz. %	84.68%	40.32%	225.06%	167.83%	144.47%	-15.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.33%	29.28%	5.48%	0.50%	27.54%	252.54%	36.04%	-
YoY %	-3.24%	434.31%	996.00%	-98.18%	-89.09%	600.72%	-	-
Horiz. %	78.61%	81.24%	15.21%	1.39%	76.42%	700.72%	100.00%	-
Total Cost	54,145	40,018	198,445	179,894	133,436	53,212	306,370	-68.34%
YoY %	35.30%	-79.83%	10.31%	34.82%	150.76%	-82.63%	-	-
Horiz. %	17.67%	13.06%	64.77%	58.72%	43.55%	17.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	338,509	323,370	309,958	311,577	310,776	293,299	294,304	9.73%
YoY %	4.68%	4.33%	-0.52%	0.26%	5.96%	-0.34%	-	-
Horiz. %	115.02%	109.88%	105.32%	105.87%	105.60%	99.66%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	5,562	6,542	5,565	5,591	5,592	5,591	5,591	-0.34%
YoY %	-14.98%	17.56%	-0.47%	-0.02%	0.02%	0.00%	-	-
Horiz. %	99.48%	117.01%	99.53%	100.00%	100.02%	100.00%	100.00%	-
Div Payout %	45.56%	112.58%	17.16%	23.11%	26.85%	0.00%	38.79%	-
YoY %	-59.53%	556.06%	-25.75%	-13.93%	0.00%	0.00%	-	-
Horiz. %	117.45%	290.23%	44.24%	59.58%	69.22%	0.00%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	338,509	323,370	309,958	311,577	310,776	293,299	294,304	9.73%
YoY %	4.68%	4.33%	-0.52%	0.26%	5.96%	-0.34%	-	-
Horiz. %	115.02%	109.88%	105.32%	105.87%	105.60%	99.66%	100.00%	-
NOSH	373,882	373,882	373,882	373,882	373,882	373,843	373,843	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.01%	0.00%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	22.92%	18.78%	15.41%	13.08%	13.27%	-5.59%	8.08%	-
YoY %	22.04%	21.87%	17.81%	-1.43%	337.39%	-169.18%	-	-
Horiz. %	283.66%	232.43%	190.72%	161.88%	164.23%	-69.18%	100.00%	-
ROE	3.61%	1.80%	10.47%	7.76%	6.70%	-0.75%	4.90%	-
YoY %	100.56%	-82.81%	34.92%	15.82%	993.33%	-115.31%	-	-
Horiz. %	73.67%	36.73%	213.67%	158.37%	136.73%	-15.31%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	18.94	13.18	63.23	55.52	41.27	13.52	89.41	-64.29%
YoY %	43.70%	-79.16%	13.89%	34.53%	205.25%	-84.88%	-	-
Horiz. %	21.18%	14.74%	70.72%	62.10%	46.16%	15.12%	100.00%	-
EPS	3.29	1.57	8.73	6.49	5.59	-0.59	3.87	-10.21%
YoY %	109.55%	-82.02%	34.51%	16.10%	1,047.46%	-115.25%	-	-
Horiz. %	85.01%	40.57%	225.58%	167.70%	144.44%	-15.25%	100.00%	-
DPS	1.50	1.75	1.50	1.50	1.50	1.50	1.50	0.00%
YoY %	-14.29%	16.67%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	116.67%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.9129	0.8649	0.8354	0.8358	0.8336	0.7868	0.7895	10.11%
YoY %	5.55%	3.53%	-0.05%	0.26%	5.95%	-0.34%	-	-
Horiz. %	115.63%	109.55%	105.81%	105.86%	105.59%	99.66%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 373,882
RPS	9.43	6.62	31.50	27.79	20.66	6.77	44.76	-64.42%
YoY %	42.45%	-78.98%	13.35%	34.51%	205.17%	-84.87%	-	-
Horiz. %	21.07%	14.79%	70.38%	62.09%	46.16%	15.13%	100.00%	-
EPS	1.64	0.78	4.36	3.25	2.80	-0.30	1.94	-10.54%
YoY %	110.26%	-82.11%	34.15%	16.07%	1,033.33%	-115.46%	-	-
Horiz. %	84.54%	40.21%	224.74%	167.53%	144.33%	-15.46%	100.00%	-
DPS	0.75	0.88	0.75	0.75	0.75	0.75	0.75	0.00%
YoY %	-14.77%	17.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	117.33%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.4546	0.4342	0.4162	0.4184	0.4173	0.3939	0.3952	9.73%
YoY %	4.70%	4.32%	-0.53%	0.26%	5.94%	-0.33%	-	-
Horiz. %	115.03%	109.87%	105.31%	105.87%	105.59%	99.67%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	0.55	0.395	0.305	0.235	0.36	0.36	0.415	-
P/RPS	2.90	3.00	0.48	0.42	0.87	2.66	0.46	239.36%
YoY %	-3.33%	525.00%	14.29%	-51.72%	-67.29%	478.26%	-	-
Horiz. %	630.43%	652.17%	104.35%	91.30%	189.13%	578.26%	100.00%	-
P/EPS	16.71	25.41	3.49	3.62	6.44	-61.08	10.73	34.17%
YoY %	-34.24%	628.08%	-3.59%	-43.79%	110.54%	-669.25%	-	-
Horiz. %	155.73%	236.81%	32.53%	33.74%	60.02%	-569.25%	100.00%	-
EY	5.99	3.94	28.67	27.61	15.52	-1.64	9.32	-25.42%
YoY %	52.03%	-86.26%	3.84%	77.90%	1,046.34%	-117.60%	-	-
Horiz. %	64.27%	42.27%	307.62%	296.24%	166.52%	-17.60%	100.00%	-
DY	2.73	4.43	4.92	6.38	4.17	4.17	3.61	-16.92%
YoY %	-38.37%	-9.96%	-22.88%	53.00%	0.00%	15.51%	-	-
Horiz. %	75.62%	122.71%	136.29%	176.73%	115.51%	115.51%	100.00%	-
P/NAPS	0.60	0.46	0.37	0.28	0.43	0.46	0.53	8.58%
YoY %	30.43%	24.32%	32.14%	-34.88%	-6.52%	-13.21%	-	-
Horiz. %	113.21%	86.79%	69.81%	52.83%	81.13%	86.79%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	23/02/21	30/11/20	27/08/20	18/06/20	27/02/20	20/11/19	29/08/19	-
Price	0.68	0.485	0.45	0.285	0.345	0.37	0.36	-
P/RPS	3.59	3.68	0.71	0.51	0.84	2.74	0.40	329.01%
YoY %	-2.45%	418.31%	39.22%	-39.29%	-69.34%	585.00%	-	-
Horiz. %	897.50%	920.00%	177.50%	127.50%	210.00%	685.00%	100.00%	-
P/EPS	20.66	31.20	5.15	4.39	6.18	-62.78	9.31	69.72%
YoY %	-33.78%	505.83%	17.31%	-28.96%	109.84%	-774.33%	-	-
Horiz. %	221.91%	335.12%	55.32%	47.15%	66.38%	-674.33%	100.00%	-
EY	4.84	3.21	19.43	22.77	16.19	-1.59	10.74	-41.07%
YoY %	50.78%	-83.48%	-14.67%	40.64%	1,118.24%	-114.80%	-	-
Horiz. %	45.07%	29.89%	180.91%	212.01%	150.74%	-14.80%	100.00%	-
DY	2.21	3.61	3.33	5.26	4.35	4.05	4.17	-34.38%
YoY %	-38.78%	8.41%	-36.69%	20.92%	7.41%	-2.88%	-	-
Horiz. %	53.00%	86.57%	79.86%	126.14%	104.32%	97.12%	100.00%	-
P/NAPS	0.74	0.56	0.54	0.34	0.41	0.47	0.46	37.09%
YoY %	32.14%	3.70%	58.82%	-17.07%	-12.77%	2.17%	-	-
Horiz. %	160.87%	121.74%	117.39%	73.91%	89.13%	102.17%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-09 16:55:00

EMA 5

5 Mins

SELL

2024-07-09 16:35:00

EMA 5

5 Mins

BUY

2024-07-09 16:30:00

EMA 5

10 Mins

BUY

2024-07-09 16:20:00

EMA 5

5 Mins

SELL

2024-07-09 16:05:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

ARMADA

BUMI ARMADA BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

767

GENTING

GENTING BHD

614

PTRANS

PERAK TRANSIT BERHAD

599

JCY

JCY INTERNATIONAL BERHAD

583

MPI

MALAYSIAN PACIFIC INDUSTRIES

565

MAYBANK

MALAYAN BANKING BHD

563

HLIND

HONG LEONG INDUSTRIES BHD

554

GENM

GENTING MALAYSIA BERHAD

546

SALCON

SALCON BHD

529

Daily Stocks

JPG

0.90

+0.06

178,242,500

HUBLINE

0.08

+0.01

137,553,200

ARMADA

0.60

+0.02

115,250,700

HSI-HWE

0.15

+0.015

100,385,200

AHB-WC

0.08

+0.005

91,923,800

ATAIMS

0.555

+0.055

81,998,000

HSI-CXV

0.075

-0.025

79,010,600

0.325

+0.03

67,092,900

HSI-CXN

0.135

-0.045

64,607,100

UUE

0.78

+0.045

57,111,700

More active Stocks

MPI

40.26

+0.86

318,400

IHS046000824

103.90

+0.40

HSI-HW1

0.405

+0.255

31,700

VITROX

4.40

+0.24

5,782,900

AFFIN

2.80

+0.20

19,443,300

TENAGA

14.42

+0.20

10,672,000

MCEMENT

5.28

+0.16

1,254,900

PTT

2.52

+0.14

472,300

MSC

2.89

+0.13

2,061,800

GESHEN

3.30

+0.13

9,400

More gainer Stocks

DLADY

34.40

-1.02

92,700

F&N

31.38

-0.48

215,800

AYER

7.00

-0.30

2,000

KLK

19.94

-0.28

1,442,800

HSI-CV5

0.335

-0.21

20,000

HSI-CVO

0.21

-0.195

40,000

AEONCR

7.22

-0.16

592,800

PPB

14.16

-0.14

928,100

PETDAG

17.32

-0.14

471,300

HEIM

21.90

-0.14

211,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More