[FAJAR] QoQ Quarter Result on 31-Dec-2016 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -50.31%
YoY- -73.72%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 117,248 129,867 198,896 61,494 63,063 104,059 94,334 15.58%
PBT 16,580 28,833 57,395 10,191 10,814 4,050 10,772 33.27%
Tax -4,587 -8,153 -12,612 -3,944 -2,885 -3,009 -4,643 -0.80%
NP 11,993 20,680 44,783 6,247 7,929 1,041 6,129 56.38%
-
NP to SH 5,078 10,022 22,199 2,181 4,389 -3,195 2,863 46.47%
-
Tax Rate 27.67% 28.28% 21.97% 38.70% 26.68% 74.30% 43.10% -
Total Cost 105,255 109,187 154,113 55,247 55,134 103,018 88,205 12.49%
-
Net Worth 272,114 264,421 255,035 233,657 233,451 223,248 235,193 10.19%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 36 - - 36 - - - -
Div Payout % 0.72% - - 1.67% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 272,114 264,421 255,035 233,657 233,451 223,248 235,193 10.19%
NOSH 367,971 363,115 361,547 363,499 362,727 350,909 329,080 7.72%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.23% 15.92% 22.52% 10.16% 12.57% 1.00% 6.50% -
ROE 1.87% 3.79% 8.70% 0.93% 1.88% -1.43% 1.22% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 31.86 35.76 55.01 16.92 17.39 29.65 28.67 7.27%
EPS 1.38 2.76 6.14 0.60 1.21 -0.91 0.87 35.97%
DPS 0.01 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.7395 0.7282 0.7054 0.6428 0.6436 0.6362 0.7147 2.29%
Adjusted Per Share Value based on latest NOSH - 363,499
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.74 17.44 26.71 8.26 8.47 13.97 12.67 15.54%
EPS 0.68 1.35 2.98 0.29 0.59 -0.43 0.38 47.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3654 0.3551 0.3425 0.3138 0.3135 0.2998 0.3158 10.20%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.85 0.98 0.74 0.555 0.505 0.55 0.585 -
P/RPS 2.67 2.74 1.35 3.28 2.90 1.85 2.04 19.63%
P/EPS 61.59 35.51 12.05 92.50 41.74 -60.41 67.24 -5.67%
EY 1.62 2.82 8.30 1.08 2.40 -1.66 1.49 5.72%
DY 0.01 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 1.15 1.35 1.05 0.86 0.78 0.86 0.82 25.26%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 30/05/17 23/02/17 24/11/16 23/08/16 26/05/16 -
Price 0.87 0.925 0.905 0.695 0.55 0.535 0.58 -
P/RPS 2.73 2.59 1.65 4.11 3.16 1.80 2.02 22.21%
P/EPS 63.04 33.51 14.74 115.83 45.45 -58.76 66.67 -3.66%
EY 1.59 2.98 6.78 0.86 2.20 -1.70 1.50 3.95%
DY 0.01 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 1.18 1.27 1.28 1.08 0.85 0.84 0.81 28.47%

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