[FAJAR] QoQ TTM Result on 31-Mar-2022 [#3]

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
TTM Result
Revenue	216,428	204,971	190,164	167,356	161,168	125,720	153,113	25.87%
YoY %	5.59%	7.79%	13.63%	3.84%	28.20%	-17.89%	-	-
Horiz. %	141.35%	133.87%	124.20%	109.30%	105.26%	82.11%	100.00%	-
PBT	14,258	20,010	15,290	13,137	20,518	23,923	36,953	-46.90%
YoY %	-28.75%	30.87%	16.39%	-35.97%	-14.23%	-35.26%	-	-
Horiz. %	38.58%	54.15%	41.38%	35.55%	55.52%	64.74%	100.00%	-
Tax	-5,177	-4,217	-4,888	-5,400	-4,984	-5,845	-8,857	-30.02%
YoY %	-22.76%	13.73%	9.48%	-8.35%	14.73%	34.01%	-	-
Horiz. %	58.45%	47.61%	55.19%	60.97%	56.27%	65.99%	100.00%	-
NP	9,081	15,793	10,402	7,737	15,534	18,078	28,096	-52.80%
YoY %	-42.50%	51.83%	34.44%	-50.19%	-14.07%	-35.66%	-	-
Horiz. %	32.32%	56.21%	37.02%	27.54%	55.29%	64.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,200	15,429	8,984	7,248	14,560	16,508	23,965	-47.08%
YoY %	-40.37%	71.74%	23.95%	-50.22%	-11.80%	-31.12%	-	-
Horiz. %	38.39%	64.38%	37.49%	30.24%	60.76%	68.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.31%	21.07%	31.97%	41.11%	24.29%	24.43%	23.97%	-
YoY %	72.33%	-34.09%	-22.23%	69.25%	-0.57%	1.92%	-	-
Horiz. %	151.48%	87.90%	133.38%	171.51%	101.34%	101.92%	100.00%	-
Total Cost	207,347	189,178	179,762	159,619	145,634	107,642	125,017	39.98%
YoY %	9.60%	5.24%	12.62%	9.60%	35.29%	-13.90%	-	-
Horiz. %	165.86%	151.32%	143.79%	127.68%	116.49%	86.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	385,342	394,241	390,014	387,715	338,046	355,715	356,048	5.39%
YoY %	-2.26%	1.08%	0.59%	14.69%	-4.97%	-0.09%	-	-
Horiz. %	108.23%	110.73%	109.54%	108.89%	94.94%	99.91%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	14,832	7,416	3,708	3,708	3,708	3,708	6,542	72.32%
YoY %	100.00%	100.00%	0.00%	0.00%	0.00%	-43.32%	-	-
Horiz. %	226.72%	113.36%	56.68%	56.68%	56.68%	56.68%	100.00%	-
Div Payout %	161.22%	48.07%	41.27%	51.16%	25.47%	22.46%	27.30%	-
YoY %	235.39%	16.48%	-19.33%	100.86%	13.40%	-17.73%	-	-
Horiz. %	590.55%	176.08%	151.17%	187.40%	93.30%	82.27%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	385,342	394,241	390,014	387,715	338,046	355,715	356,048	5.39%
YoY %	-2.26%	1.08%	0.59%	14.69%	-4.97%	-0.09%	-	-
Horiz. %	108.23%	110.73%	109.54%	108.89%	94.94%	99.91%	100.00%	-
NOSH	744,689	744,689	744,689	744,689	744,689	744,689	373,882	58.10%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	99.18%	-	-
Horiz. %	199.18%	199.18%	199.18%	199.18%	199.18%	199.18%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	4.20%	7.70%	5.47%	4.62%	9.64%	14.38%	18.35%	-
YoY %	-45.45%	40.77%	18.40%	-52.07%	-32.96%	-21.63%	-	-
Horiz. %	22.89%	41.96%	29.81%	25.18%	52.53%	78.37%	100.00%	-
ROE	2.39%	3.91%	2.30%	1.87%	4.31%	4.64%	6.73%	-
YoY %	-38.87%	70.00%	22.99%	-56.61%	-7.11%	-31.05%	-	-
Horiz. %	35.51%	58.10%	34.18%	27.79%	64.04%	68.95%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	29.18	27.64	25.64	22.57	24.99	33.90	41.29	-20.60%
YoY %	5.57%	7.80%	13.60%	-9.68%	-26.28%	-17.90%	-	-
Horiz. %	70.67%	66.94%	62.10%	54.66%	60.52%	82.10%	100.00%	-
EPS	1.24	2.08	1.21	0.98	2.26	4.45	6.46	-66.62%
YoY %	-40.38%	71.90%	23.47%	-56.64%	-49.21%	-31.11%	-	-
Horiz. %	19.20%	32.20%	18.73%	15.17%	34.98%	68.89%	100.00%	-
DPS	2.00	1.00	0.50	0.50	0.58	1.00	1.75	9.28%
YoY %	100.00%	100.00%	0.00%	-13.79%	-42.00%	-42.86%	-	-
Horiz. %	114.29%	57.14%	28.57%	28.57%	33.14%	57.14%	100.00%	-
NAPS	0.5196	0.5316	0.5259	0.5228	0.5242	0.9593	0.9602	-33.52%
YoY %	-2.26%	1.08%	0.59%	-0.27%	-45.36%	-0.09%	-	-
Horiz. %	54.11%	55.36%	54.77%	54.45%	54.59%	99.91%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 744,689
RPS	29.06	27.52	25.54	22.47	21.64	16.88	20.56	25.86%
YoY %	5.60%	7.75%	13.66%	3.84%	28.20%	-17.90%	-	-
Horiz. %	141.34%	133.85%	124.22%	109.29%	105.25%	82.10%	100.00%	-
EPS	1.24	2.07	1.21	0.97	1.96	2.22	3.22	-46.97%
YoY %	-40.10%	71.07%	24.74%	-50.51%	-11.71%	-31.06%	-	-
Horiz. %	38.51%	64.29%	37.58%	30.12%	60.87%	68.94%	100.00%	-
DPS	1.99	1.00	0.50	0.50	0.50	0.50	0.88	72.02%
YoY %	99.00%	100.00%	0.00%	0.00%	0.00%	-43.18%	-	-
Horiz. %	226.14%	113.64%	56.82%	56.82%	56.82%	56.82%	100.00%	-
NAPS	0.5175	0.5294	0.5237	0.5206	0.4539	0.4777	0.4781	5.40%
YoY %	-2.25%	1.09%	0.60%	14.69%	-4.98%	-0.08%	-	-
Horiz. %	108.24%	110.73%	109.54%	108.89%	94.94%	99.92%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	0.28	0.285	0.275	0.335	0.345	0.40	0.73	-
P/RPS	0.96	1.03	1.07	1.48	1.38	1.18	1.77	-33.41%
YoY %	-6.80%	-3.74%	-27.70%	7.25%	16.95%	-33.33%	-	-
Horiz. %	54.24%	58.19%	60.45%	83.62%	77.97%	66.67%	100.00%	-
P/EPS	22.57	13.70	22.70	34.28	15.28	8.98	11.30	58.39%
YoY %	64.74%	-39.65%	-33.78%	124.35%	70.16%	-20.53%	-	-
Horiz. %	199.73%	121.24%	200.88%	303.36%	135.22%	79.47%	100.00%	-
EY	4.43	7.30	4.41	2.92	6.54	11.13	8.85	-36.87%
YoY %	-39.32%	65.53%	51.03%	-55.35%	-41.24%	25.76%	-	-
Horiz. %	50.06%	82.49%	49.83%	32.99%	73.90%	125.76%	100.00%	-
DY	7.14	3.51	1.82	1.49	1.67	2.50	2.40	106.44%
YoY %	103.42%	92.86%	22.15%	-10.78%	-33.20%	4.17%	-	-
Horiz. %	297.50%	146.25%	75.83%	62.08%	69.58%	104.17%	100.00%	-
P/NAPS	0.54	0.54	0.52	0.64	0.66	0.42	0.76	-20.32%
YoY %	0.00%	3.85%	-18.75%	-3.03%	57.14%	-44.74%	-	-
Horiz. %	71.05%	71.05%	68.42%	84.21%	86.84%	55.26%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	23/02/23	23/11/22	24/08/22	26/05/22	24/02/22	25/11/21	28/09/21	-
Price	0.30	0.265	0.27	0.31	0.32	0.355	0.39	-
P/RPS	1.03	0.96	1.05	1.37	1.28	1.05	0.94	6.26%
YoY %	7.29%	-8.57%	-23.36%	7.03%	21.90%	11.70%	-	-
Horiz. %	109.57%	102.13%	111.70%	145.74%	136.17%	111.70%	100.00%	-
P/EPS	24.18	12.74	22.29	31.72	14.17	7.97	6.03	151.76%
YoY %	89.80%	-42.84%	-29.73%	123.85%	77.79%	32.17%	-	-
Horiz. %	401.00%	211.28%	369.65%	526.04%	234.99%	132.17%	100.00%	-
EY	4.14	7.85	4.49	3.15	7.06	12.54	16.57	-60.23%
YoY %	-47.26%	74.83%	42.54%	-55.38%	-43.70%	-24.32%	-	-
Horiz. %	24.98%	47.37%	27.10%	19.01%	42.61%	75.68%	100.00%	-
DY	6.67	3.77	1.85	1.61	1.80	2.82	4.49	30.09%
YoY %	76.92%	103.78%	14.91%	-10.56%	-36.17%	-37.19%	-	-
Horiz. %	148.55%	83.96%	41.20%	35.86%	40.09%	62.81%	100.00%	-
P/NAPS	0.58	0.50	0.51	0.59	0.61	0.37	0.41	25.93%
YoY %	16.00%	-1.96%	-13.56%	-3.28%	64.86%	-9.76%	-	-
Horiz. %	141.46%	121.95%	124.39%	143.90%	148.78%	90.24%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 10:00:00

EMA 5

30 Mins

BUY

2024-05-02 09:40:00

EMA 5

10 Mins

BUY

2024-05-02 09:30:00

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

344

MPI

MALAYSIAN PACIFIC INDUSTRIES

337

HLIND

HONG LEONG INDUSTRIES BHD

329

YTLPOWR

YTL POWER INTERNATIONAL BHD

250

MYEG

MY E.G. SERVICES BHD

231

CAPITALA

CAPITAL A BERHAD

196

PBBANK

PUBLIC BANK BHD

171

SAPNRG

SAPURA ENERGY BERHAD

161

MAYBANK

MALAYAN BANKING BHD

157

Daily Stocks

HSI-CVZ

0.215

+0.045

227,937,700

HSI-HUF

0.05

-0.035

224,105,800

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

MYEG

0.915

-0.02

51,940,200

HSI-HUQ

0.07

-0.025

51,738,800

ICONIC-WA

0.04

-0.005

46,985,000

BPURI

0.07

-0.005

45,984,200

TOPGLOV

0.88

0.00

39,647,200

More active Stocks

DLADY

33.60

+0.74

17,800

NESTLE

127.90

+0.70

55,000

GESHEN

4.28

+0.39

529,700

ALLIANZ

21.38

+0.34

51,200

HSI-CXJ

0.50

+0.31

10,000

LPI

12.28

+0.28

180,000

AJI

19.68

+0.26

30,900

ATECH

3.00

+0.24

2,235,000

CVIEW

1.51

+0.23

214,800

RCECAP

2.98

+0.21

2,198,400

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.48

-0.12

402,500

KUAISHO-C17

0.08

-0.12

58,800

SHH

1.16

-0.12

200

UWC

2.97

-0.11

1,516,600

BAUTO-C39

0.04

-0.11

213,000

HSI-HS5

0.335

-0.095

400,000

PGF

1.83

-0.09

889,800

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