[FAJAR] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 17.86%
YoY- 82.19%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 140,484 307,720 335,130 476,378 249,114 451,042 337,248 -13.56%
PBT 44,920 56,376 43,852 79,500 42,010 68,376 4,058 49.23%
Tax -12,726 -15,528 -14,232 -22,446 -13,658 -19,594 -2,712 29.35%
NP 32,194 40,848 29,620 57,054 28,352 48,782 1,346 69.65%
-
NP to SH 24,414 41,652 17,016 23,940 13,140 22,150 5,174 29.47%
-
Tax Rate 28.33% 27.54% 32.45% 28.23% 32.51% 28.66% 66.83% -
Total Cost 108,290 266,872 305,510 419,324 220,762 402,260 335,902 -17.17%
-
Net Worth 338,509 310,776 289,570 276,991 232,043 228,565 180,227 11.06%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 11,124 11,184 11,183 11,066 72 65 - -
Div Payout % 45.56% 26.85% 65.72% 46.23% 0.55% 0.30% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 338,509 310,776 289,570 276,991 232,043 228,565 180,227 11.06%
NOSH 373,882 373,882 373,843 372,628 360,989 328,635 278,172 5.04%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 22.92% 13.27% 8.84% 11.98% 11.38% 10.82% 0.40% -
ROE 7.21% 13.40% 5.88% 8.64% 5.66% 9.69% 2.87% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 37.89 82.54 89.90 129.14 69.01 137.25 121.24 -17.60%
EPS 6.58 11.18 4.56 6.52 3.64 6.74 1.86 23.41%
DPS 3.00 3.00 3.00 3.00 0.02 0.02 0.00 -
NAPS 0.9129 0.8336 0.7768 0.7509 0.6428 0.6955 0.6479 5.87%
Adjusted Per Share Value based on latest NOSH - 372,628
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 18.86 41.32 45.00 63.97 33.45 60.57 45.29 -13.57%
EPS 3.28 5.59 2.28 3.21 1.76 2.97 0.69 29.63%
DPS 1.49 1.50 1.50 1.49 0.01 0.01 0.00 -
NAPS 0.4546 0.4173 0.3888 0.372 0.3116 0.3069 0.242 11.06%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.55 0.36 0.315 0.805 0.555 0.515 0.405 -
P/RPS 1.45 0.44 0.35 0.62 0.80 0.38 0.33 27.95%
P/EPS 8.35 3.22 6.90 12.40 15.25 7.64 21.77 -14.74%
EY 11.97 31.03 14.49 8.06 6.56 13.09 4.59 17.30%
DY 5.45 8.33 9.52 3.73 0.04 0.04 0.00 -
P/NAPS 0.60 0.43 0.41 1.07 0.86 0.74 0.63 -0.80%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 27/02/20 21/02/19 26/02/18 23/02/17 24/02/16 25/02/15 -
Price 0.68 0.345 0.415 0.82 0.695 0.54 0.455 -
P/RPS 1.79 0.42 0.46 0.63 1.01 0.39 0.38 29.44%
P/EPS 10.33 3.09 9.09 12.63 19.09 8.01 24.46 -13.37%
EY 9.68 32.38 11.00 7.91 5.24 12.48 4.09 15.42%
DY 4.41 8.70 7.23 3.66 0.03 0.04 0.00 -
P/NAPS 0.74 0.41 0.53 1.09 1.08 0.78 0.70 0.92%

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