[FAJAR] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 185.17%
YoY- -77.05%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 399,540 209,122 156,594 140,484 307,720 335,130 476,378 -2.88%
PBT 55,600 9,986 12,050 44,920 56,376 43,852 79,500 -5.78%
Tax -7,920 -5,560 -4,980 -12,726 -15,528 -14,232 -22,446 -15.93%
NP 47,680 4,426 7,070 32,194 40,848 29,620 57,054 -2.94%
-
NP to SH 43,988 6,034 5,604 24,414 41,652 17,016 23,940 10.66%
-
Tax Rate 14.24% 55.68% 41.33% 28.33% 27.54% 32.45% 28.23% -
Total Cost 351,860 204,696 149,524 108,290 266,872 305,510 419,324 -2.87%
-
Net Worth 388,086 385,342 338,046 338,509 310,776 289,570 276,991 5.77%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 7,416 14,832 12,897 11,124 11,184 11,183 11,066 -6.45%
Div Payout % 16.86% 245.81% 230.15% 45.56% 26.85% 65.72% 46.23% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 388,086 385,342 338,046 338,509 310,776 289,570 276,991 5.77%
NOSH 744,689 744,689 744,689 373,882 373,882 373,843 372,628 12.22%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 11.93% 2.12% 4.51% 22.92% 13.27% 8.84% 11.98% -
ROE 11.33% 1.57% 1.66% 7.21% 13.40% 5.88% 8.64% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 53.87 28.20 24.28 37.89 82.54 89.90 129.14 -13.55%
EPS 5.94 0.82 1.10 6.58 11.18 4.56 6.52 -1.54%
DPS 1.00 2.00 2.00 3.00 3.00 3.00 3.00 -16.72%
NAPS 0.5233 0.5196 0.5242 0.9129 0.8336 0.7768 0.7509 -5.83%
Adjusted Per Share Value based on latest NOSH - 744,689
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 53.65 28.08 21.03 18.86 41.32 45.00 63.97 -2.88%
EPS 5.91 0.81 0.75 3.28 5.59 2.28 3.21 10.70%
DPS 1.00 1.99 1.73 1.49 1.50 1.50 1.49 -6.42%
NAPS 0.5211 0.5175 0.4539 0.4546 0.4173 0.3888 0.372 5.77%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.29 0.28 0.345 0.55 0.36 0.315 0.805 -
P/RPS 0.54 0.99 1.42 1.45 0.44 0.35 0.62 -2.27%
P/EPS 4.89 34.41 39.70 8.35 3.22 6.90 12.40 -14.35%
EY 20.45 2.91 2.52 11.97 31.03 14.49 8.06 16.77%
DY 3.45 7.14 5.80 5.45 8.33 9.52 3.73 -1.29%
P/NAPS 0.55 0.54 0.66 0.60 0.43 0.41 1.07 -10.49%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 23/02/23 24/02/22 23/02/21 27/02/20 21/02/19 26/02/18 -
Price 0.33 0.30 0.32 0.68 0.345 0.415 0.82 -
P/RPS 0.61 1.06 1.32 1.79 0.42 0.46 0.63 -0.53%
P/EPS 5.56 36.87 36.82 10.33 3.09 9.09 12.63 -12.77%
EY 17.97 2.71 2.72 9.68 32.38 11.00 7.91 14.64%
DY 3.03 6.67 6.25 4.41 8.70 7.23 3.66 -3.09%
P/NAPS 0.63 0.58 0.61 0.74 0.41 0.53 1.09 -8.72%

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