[FAJAR] YoY Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 8.87%
YoY- 103.51%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 201,628 161,001 142,010 275,965 317,292 449,021 431,270 -11.89%
PBT 11,054 8,520 40,274 36,289 28,897 74,194 104,533 -31.22%
Tax -6,265 -4,869 -9,478 -182 -12,924 -20,828 -25,921 -21.06%
NP 4,789 3,650 30,796 36,106 15,973 53,366 78,612 -37.25%
-
NP to SH 6,569 3,228 25,517 32,256 382 23,476 38,358 -25.46%
-
Tax Rate 56.68% 57.15% 23.53% 0.50% 44.72% 28.07% 24.80% -
Total Cost 196,838 157,350 111,214 239,858 301,318 395,654 352,658 -9.25%
-
Net Worth 387,344 387,715 356,234 311,577 280,959 287,598 255,266 7.19%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 9,888 9,888 8,652 7,455 7,455 7,446 48 142.92%
Div Payout % 150.52% 306.33% 33.91% 23.11% 1,948.29% 31.72% 0.13% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 387,344 387,715 356,234 311,577 280,959 287,598 255,266 7.19%
NOSH 744,689 744,689 373,882 373,882 373,843 373,843 361,874 12.77%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.38% 2.27% 21.69% 13.08% 5.03% 11.89% 18.23% -
ROE 1.70% 0.83% 7.16% 10.35% 0.14% 8.16% 15.03% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 27.19 21.71 38.30 74.03 85.12 120.59 119.18 -21.82%
EPS 0.88 0.55 6.88 8.65 0.11 6.36 10.60 -33.93%
DPS 1.33 1.33 2.33 2.00 2.00 2.00 0.01 125.84%
NAPS 0.5223 0.5228 0.9607 0.8358 0.7537 0.7724 0.7054 -4.88%
Adjusted Per Share Value based on latest NOSH - 744,689
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 27.08 21.62 19.07 37.06 42.61 60.30 57.91 -11.89%
EPS 0.88 0.43 3.43 4.33 0.05 3.15 5.15 -25.49%
DPS 1.33 1.33 1.16 1.00 1.00 1.00 0.01 125.84%
NAPS 0.5201 0.5206 0.4784 0.4184 0.3773 0.3862 0.3428 7.19%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.285 0.335 0.745 0.235 0.375 0.71 0.74 -
P/RPS 1.05 1.54 1.95 0.32 0.44 0.59 0.62 9.17%
P/EPS 32.17 76.96 10.83 2.72 365.31 11.26 6.98 28.98%
EY 3.11 1.30 9.24 36.82 0.27 8.88 14.32 -22.46%
DY 4.68 3.98 3.13 8.51 5.33 2.82 0.02 148.13%
P/NAPS 0.55 0.64 0.78 0.28 0.50 0.92 1.05 -10.21%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 26/05/22 21/05/21 18/06/20 23/05/19 25/05/18 30/05/17 -
Price 0.27 0.31 0.76 0.285 0.425 0.405 0.905 -
P/RPS 0.99 1.43 1.98 0.38 0.50 0.34 0.76 4.50%
P/EPS 30.48 71.22 11.04 3.29 414.01 6.42 8.54 23.60%
EY 3.28 1.40 9.05 30.36 0.24 15.57 11.71 -19.10%
DY 4.94 4.30 3.07 7.02 4.71 4.94 0.01 181.02%
P/NAPS 0.52 0.59 0.79 0.34 0.56 0.52 1.28 -13.93%

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