[FAJAR] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -127.46%
YoY- -128.3%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 545,724 291,908 146,748 87,520 197,092 201,572 420,344 4.44%
PBT 45,804 13,564 19,104 224 52,344 7,392 39,228 2.61%
Tax -17,124 -1,736 -592 -3,276 -15,324 -18,668 -9,808 9.72%
NP 28,680 11,828 18,512 -3,052 37,020 -11,276 29,420 -0.42%
-
NP to SH 33,680 11,204 19,200 -6,580 23,248 -8,788 18,940 10.05%
-
Tax Rate 37.39% 12.80% 3.10% 1,462.50% 29.28% 252.54% 25.00% -
Total Cost 517,044 280,080 128,236 90,572 160,072 212,848 390,924 4.76%
-
Net Worth 422,645 370,213 394,241 355,715 323,370 293,299 290,203 6.46%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 29,664 14,832 29,664 14,832 26,171 22,366 22,366 4.81%
Div Payout % 88.08% 132.38% 154.50% 0.00% 112.58% 0.00% 118.09% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 422,645 370,213 394,241 355,715 323,370 293,299 290,203 6.46%
NOSH 744,689 744,689 744,689 744,689 373,882 373,843 373,843 12.15%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.26% 4.05% 12.61% -3.49% 18.78% -5.59% 7.00% -
ROE 7.97% 3.03% 4.87% -1.85% 7.19% -3.00% 6.53% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 73.59 39.36 19.79 23.60 52.71 54.07 112.76 -6.85%
EPS 4.56 1.52 2.60 -1.76 6.28 -2.36 5.08 -1.78%
DPS 4.00 2.00 4.00 4.00 7.00 6.00 6.00 -6.52%
NAPS 0.5699 0.4992 0.5316 0.9593 0.8649 0.7868 0.7785 -5.06%
Adjusted Per Share Value based on latest NOSH - 744,689
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 73.28 39.20 19.71 11.75 26.47 27.07 56.45 4.44%
EPS 4.52 1.50 2.58 -0.88 3.12 -1.18 2.54 10.07%
DPS 3.98 1.99 3.98 1.99 3.51 3.00 3.00 4.81%
NAPS 0.5675 0.4971 0.5294 0.4777 0.4342 0.3939 0.3897 6.45%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.39 0.295 0.285 0.40 0.395 0.36 0.405 -
P/RPS 0.53 0.75 1.44 1.69 0.75 0.67 0.36 6.65%
P/EPS 8.59 19.53 11.01 -22.54 6.35 -15.27 7.97 1.25%
EY 11.64 5.12 9.08 -4.44 15.74 -6.55 12.55 -1.24%
DY 10.26 6.78 14.04 10.00 17.72 16.67 14.81 -5.92%
P/NAPS 0.68 0.59 0.54 0.42 0.46 0.46 0.52 4.56%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 27/11/23 23/11/22 25/11/21 30/11/20 20/11/19 29/11/18 -
Price 0.36 0.285 0.265 0.355 0.485 0.37 0.35 -
P/RPS 0.49 0.72 1.34 1.50 0.92 0.68 0.31 7.92%
P/EPS 7.93 18.86 10.24 -20.01 7.80 -15.69 6.89 2.36%
EY 12.62 5.30 9.77 -5.00 12.82 -6.37 14.52 -2.30%
DY 11.11 7.02 15.09 11.27 14.43 16.22 17.14 -6.96%
P/NAPS 0.63 0.57 0.50 0.37 0.56 0.47 0.45 5.76%

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