[FAJAR] YoY Annualized Quarter Result on 30-Jun-2016 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -42.19%
YoY- 514.43%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 333,299 395,630 453,320 423,914 387,526 313,581 213,201 7.72%
PBT 42,105 58,635 107,233 49,010 5,157 4,793 5,693 39.56%
Tax -15,176 -17,683 -27,594 -17,449 -5,252 -1,864 -1,517 46.76%
NP 26,929 40,952 79,639 31,561 -95 2,929 4,176 36.41%
-
NP to SH 14,415 17,463 38,791 10,742 -2,592 3,026 4,176 22.92%
-
Tax Rate 36.04% 30.16% 25.73% 35.60% 101.84% 38.89% 26.65% -
Total Cost 306,370 354,678 373,681 392,353 387,621 310,652 209,025 6.57%
-
Net Worth 294,304 287,035 263,749 213,062 208,541 152,709 142,115 12.89%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 5,591 5,591 36 33 32 - - -
Div Payout % 38.79% 32.02% 0.09% 0.31% 0.00% - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 294,304 287,035 263,749 213,062 208,541 152,709 142,115 12.89%
NOSH 373,843 373,843 362,194 334,899 328,101 207,260 188,108 12.12%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.08% 10.35% 17.57% 7.45% -0.02% 0.93% 1.96% -
ROE 4.90% 6.08% 14.71% 5.04% -1.24% 1.98% 2.94% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 89.41 106.13 125.16 126.58 118.11 151.30 113.34 -3.87%
EPS 3.87 4.72 10.71 3.21 -0.79 1.46 2.22 9.70%
DPS 1.50 1.50 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.7895 0.77 0.7282 0.6362 0.6356 0.7368 0.7555 0.73%
Adjusted Per Share Value based on latest NOSH - 350,909
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 44.76 53.13 60.87 56.92 52.04 42.11 28.63 7.72%
EPS 1.94 2.35 5.21 1.44 -0.35 0.41 0.56 22.99%
DPS 0.75 0.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3952 0.3854 0.3542 0.2861 0.28 0.2051 0.1908 12.89%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.415 0.385 0.98 0.55 0.44 0.57 0.63 -
P/RPS 0.46 0.36 0.78 0.43 0.37 0.38 0.56 -3.22%
P/EPS 10.73 8.22 9.15 17.15 -55.70 39.04 28.38 -14.95%
EY 9.32 12.17 10.93 5.83 -1.80 2.56 3.52 17.61%
DY 3.61 3.90 0.01 0.02 0.02 0.00 0.00 -
P/NAPS 0.53 0.50 1.35 0.86 0.69 0.77 0.83 -7.20%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 28/08/18 24/08/17 23/08/16 27/08/15 28/08/14 29/08/13 -
Price 0.36 0.485 0.925 0.535 0.36 0.555 0.60 -
P/RPS 0.40 0.46 0.74 0.42 0.30 0.37 0.53 -4.57%
P/EPS 9.31 10.35 8.64 16.68 -45.57 38.01 27.03 -16.26%
EY 10.74 9.66 11.58 6.00 -2.19 2.63 3.70 19.42%
DY 4.17 3.09 0.01 0.02 0.03 0.00 0.00 -
P/NAPS 0.46 0.63 1.27 0.84 0.57 0.75 0.79 -8.61%

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