[FAJAR] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	197,092	201,572	420,344	468,992	252,252	437,588	330,832	-8.26%
YoY %	-2.22%	-52.05%	-10.37%	85.92%	-42.35%	32.27%	-	-
Horiz. %	59.57%	60.93%	127.06%	141.76%	76.25%	132.27%	100.00%	-
PBT	52,344	7,392	39,228	66,320	43,256	47,332	4,032	53.24%
YoY %	608.12%	-81.16%	-40.85%	53.32%	-8.61%	1,073.91%	-	-
Horiz. %	1,298.21%	183.33%	972.92%	1,644.84%	1,072.82%	1,173.91%	100.00%	-
Tax	-15,324	-18,668	-9,808	-18,348	-11,540	-15,860	-2,580	34.53%
YoY %	17.91%	-90.33%	46.54%	-58.99%	27.24%	-514.73%	-	-
Horiz. %	593.95%	723.57%	380.16%	711.16%	447.29%	614.73%	100.00%	-
NP	37,020	-11,276	29,420	47,972	31,716	31,472	1,452	71.47%
YoY %	428.31%	-138.33%	-38.67%	51.25%	0.78%	2,067.49%	-	-
Horiz. %	2,549.59%	-776.58%	2,026.17%	3,303.86%	2,184.30%	2,167.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,248	-8,788	18,940	20,312	17,556	11,104	4,444	31.72%
YoY %	364.54%	-146.40%	-6.75%	15.70%	58.11%	149.86%	-	-
Horiz. %	523.13%	-197.75%	426.19%	457.07%	395.05%	249.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.28%	252.54%	25.00%	27.67%	26.68%	33.51%	63.99%	-
YoY %	-88.41%	910.16%	-9.65%	3.71%	-20.38%	-47.63%	-	-
Horiz. %	45.76%	394.66%	39.07%	43.24%	41.69%	52.37%	100.00%	-
Total Cost	160,072	212,848	390,924	421,020	220,536	406,116	329,380	-11.32%
YoY %	-24.80%	-45.55%	-7.15%	90.91%	-45.70%	23.30%	-	-
Horiz. %	48.60%	64.62%	118.68%	127.82%	66.95%	123.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	323,370	293,299	290,203	272,114	233,451	217,420	149,146	13.75%
YoY %	10.25%	1.07%	6.65%	16.56%	7.37%	45.78%	-	-
Horiz. %	216.81%	196.65%	194.58%	182.45%	156.53%	145.78%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	26,171	22,366	22,366	147	-	132	-	-
YoY %	17.01%	0.00%	15,114.97%	0.00%	-	0.00%	-	-
Horiz. %	19,826.52%	16,943.94%	16,943.94%	111.36%	-	100.00%	-	-
Div Payout %	112.58%	0.00%	118.09%	0.72%	-	1.19%	-	-
YoY %	0.00%	0.00%	16,301.39%	0.00%	-	0.00%	-	-
Horiz. %	9,460.50%	0.00%	9,923.53%	60.50%	-	100.00%	-	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	323,370	293,299	290,203	272,114	233,451	217,420	149,146	13.75%
YoY %	10.25%	1.07%	6.65%	16.56%	7.37%	45.78%	-	-
Horiz. %	216.81%	196.65%	194.58%	182.45%	156.53%	145.78%	100.00%	-
NOSH	373,882	373,843	373,843	367,971	362,727	330,476	226,734	8.68%
YoY %	0.01%	0.00%	1.60%	1.45%	9.76%	45.75%	-	-
Horiz. %	164.90%	164.88%	164.88%	162.29%	159.98%	145.75%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	18.78%	-5.59%	7.00%	10.23%	12.57%	7.19%	0.44%	-
YoY %	435.96%	-179.86%	-31.57%	-18.62%	74.83%	1,534.09%	-	-
Horiz. %	4,268.18%	-1,270.45%	1,590.91%	2,325.00%	2,856.82%	1,634.09%	100.00%	-
ROE	7.19%	-3.00%	6.53%	7.46%	7.52%	5.11%	2.98%	-
YoY %	339.67%	-145.94%	-12.47%	-0.80%	47.16%	71.48%	-	-
Horiz. %	241.28%	-100.67%	219.13%	250.34%	252.35%	171.48%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	52.71	54.07	112.76	127.45	69.54	132.41	145.91	-15.59%
YoY %	-2.52%	-52.05%	-11.53%	83.28%	-47.48%	-9.25%	-	-
Horiz. %	36.13%	37.06%	77.28%	87.35%	47.66%	90.75%	100.00%	-
EPS	6.28	-2.36	5.08	5.52	4.84	3.36	1.96	21.39%
YoY %	366.10%	-146.46%	-7.97%	14.05%	44.05%	71.43%	-	-
Horiz. %	320.41%	-120.41%	259.18%	281.63%	246.94%	171.43%	100.00%	-
DPS	7.00	6.00	6.00	0.04	0.00	0.04	0.00	-
YoY %	16.67%	0.00%	14,900.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	17,500.00%	15,000.00%	15,000.00%	100.00%	0.00%	100.00%	-	-
NAPS	0.8649	0.7868	0.7785	0.7395	0.6436	0.6579	0.6578	4.66%
YoY %	9.93%	1.07%	5.27%	14.90%	-2.17%	0.02%	-	-
Horiz. %	131.48%	119.61%	118.35%	112.42%	97.84%	100.02%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 367,971
RPS	26.47	27.07	56.45	62.98	33.87	58.76	44.43	-8.26%
YoY %	-2.22%	-52.05%	-10.37%	85.95%	-42.36%	32.25%	-	-
Horiz. %	59.58%	60.93%	127.05%	141.75%	76.23%	132.25%	100.00%	-
EPS	3.12	-1.18	2.54	2.73	2.36	1.49	0.60	31.59%
YoY %	364.41%	-146.46%	-6.96%	15.68%	58.39%	148.33%	-	-
Horiz. %	520.00%	-196.67%	423.33%	455.00%	393.33%	248.33%	100.00%	-
DPS	3.51	3.00	3.00	0.02	0.00	0.02	0.00	-
YoY %	17.00%	0.00%	14,900.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	17,550.00%	15,000.00%	15,000.00%	100.00%	0.00%	100.00%	-	-
NAPS	0.4342	0.3939	0.3897	0.3654	0.3135	0.292	0.2003	13.74%
YoY %	10.23%	1.08%	6.65%	16.56%	7.36%	45.78%	-	-
Horiz. %	216.77%	196.66%	194.56%	182.43%	156.52%	145.78%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.395	0.36	0.405	0.85	0.505	0.435	0.505	-
P/RPS	0.75	0.67	0.36	0.67	0.73	0.33	0.35	13.53%
YoY %	11.94%	86.11%	-46.27%	-8.22%	121.21%	-5.71%	-	-
Horiz. %	214.29%	191.43%	102.86%	191.43%	208.57%	94.29%	100.00%	-
P/EPS	6.35	-15.27	7.97	15.40	10.43	12.95	25.77	-20.80%
YoY %	141.58%	-291.59%	-48.25%	47.65%	-19.46%	-49.75%	-	-
Horiz. %	24.64%	-59.25%	30.93%	59.76%	40.47%	50.25%	100.00%	-
EY	15.74	-6.55	12.55	6.49	9.58	7.72	3.88	26.26%
YoY %	340.31%	-152.19%	93.37%	-32.25%	24.09%	98.97%	-	-
Horiz. %	405.67%	-168.81%	323.45%	167.27%	246.91%	198.97%	100.00%	-
DY	17.72	16.67	14.81	0.05	0.00	0.09	0.00	-
YoY %	6.30%	12.56%	29,520.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	19,688.89%	18,522.22%	16,455.56%	55.56%	0.00%	100.00%	-	-
P/NAPS	0.46	0.46	0.52	1.15	0.78	0.66	0.77	-8.22%
YoY %	0.00%	-11.54%	-54.78%	47.44%	18.18%	-14.29%	-	-
Horiz. %	59.74%	59.74%	67.53%	149.35%	101.30%	85.71%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	30/11/20	20/11/19	29/11/18	23/11/17	24/11/16	26/11/15	27/11/14	-
Price	0.485	0.37	0.35	0.87	0.55	0.515	0.435	-
P/RPS	0.92	0.68	0.31	0.68	0.79	0.39	0.30	20.51%
YoY %	35.29%	119.35%	-54.41%	-13.92%	102.56%	30.00%	-	-
Horiz. %	306.67%	226.67%	103.33%	226.67%	263.33%	130.00%	100.00%	-
P/EPS	7.80	-15.69	6.89	15.76	11.36	15.33	22.19	-15.97%
YoY %	149.71%	-327.72%	-56.28%	38.73%	-25.90%	-30.91%	-	-
Horiz. %	35.15%	-70.71%	31.05%	71.02%	51.19%	69.09%	100.00%	-
EY	12.82	-6.37	14.52	6.34	8.80	6.52	4.51	19.00%
YoY %	301.26%	-143.87%	129.02%	-27.95%	34.97%	44.57%	-	-
Horiz. %	284.26%	-141.24%	321.95%	140.58%	195.12%	144.57%	100.00%	-
DY	14.43	16.22	17.14	0.05	0.00	0.08	0.00	-
YoY %	-11.04%	-5.37%	34,180.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	18,037.50%	20,275.00%	21,425.00%	62.50%	0.00%	100.00%	-	-
P/NAPS	0.56	0.47	0.45	1.18	0.85	0.78	0.66	-2.69%
YoY %	19.15%	4.44%	-61.86%	38.82%	8.97%	18.18%	-	-
Horiz. %	84.85%	71.21%	68.18%	178.79%	128.79%	118.18%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 11:15:00

EMA 5

5 Mins

BUY

2024-05-10 11:10:00

EMA 5

5 Mins

SELL

2024-05-10 11:00:00

EMA 5

5 Mins

BUY

2024-05-10 10:40:00

EMA 5

5 Mins

SELL

2024-05-10 10:35:00

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

MYEG

MY E.G. SERVICES BHD

339

MPI

MALAYSIAN PACIFIC INDUSTRIES

333

PTRANS

PERAK TRANSIT BERHAD

329

HLIND

HONG LEONG INDUSTRIES BHD

328

VSTECS

VSTECS BERHAD

319

YTLPOWR

YTL POWER INTERNATIONAL BHD

278

SNS

SNS NETWORK TECHNOLOGY BERHAD

220

PBBANK

PUBLIC BANK BHD

214

INARI

INARI AMERTRON BERHAD

212

Daily Stocks

HSI-CXG

0.195

+0.03

181,274,500

HSI-HUT

0.155

-0.035

111,351,200

MRCB

0.705

+0.015

66,803,800

PMHLDG

0.29

-0.005

62,553,800

ICONIC

0.12

0.00

54,710,700

HSI-HU6

0.11

-0.025

45,173,500

CLASSITA

0.04

0.00

43,989,600

ICONIC-WA

0.045

0.00

43,518,800

AHB

0.165

+0.02

43,512,400

SNS

0.495

-0.035

42,070,800

More active Stocks

SBAGAN

5.60

+0.63

421,100

KLUANG

5.21

+0.40

127,800

NESTLE

128.90

+0.40

2,800

KUCHAI

2.16

+0.33

1,025,600

MCEHLDG

1.96

+0.25

5,638,800

KOBAY

2.18

+0.25

5,497,800

HSI-CVK

1.42

+0.21

100

MCEHLDG-WA

1.29

+0.20

1,697,400

HLFG

17.60

+0.18

58,000

SAM

5.54

+0.17

441,600

More gainer Stocks

DLADY

32.08

-1.30

64,100

HEIM

23.60

-0.30

19,200

MPI

30.78

-0.22

29,100

AJI

19.08

-0.20

148,400

HSI-HS6

0.385

-0.18

247,700

PPB

15.64

-0.16

113,300

NSOP

3.76

-0.14

1,000

GESHEN

4.06

-0.13

63,400

UTDPLT

25.38

-0.12

160,600

KUAISHO-C17

0.08

-0.12

58,800

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