[FAJAR] YoY Cumulative Quarter Result on 30-Jun-2022 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 271.09%
YoY- -62.51%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 224,056 190,164 153,113 234,607 333,299 395,630 453,320 -11.07%
PBT -10,720 15,291 36,954 38,258 42,105 58,635 107,233 -
Tax -5,919 -4,888 -8,858 -2,096 -15,176 -17,683 -27,594 -22.62%
NP -16,639 10,403 28,096 36,162 26,929 40,952 79,639 -
-
NP to SH -14,448 8,984 23,965 32,442 14,415 17,463 38,791 -
-
Tax Rate - 31.97% 23.97% 5.48% 36.04% 30.16% 25.73% -
Total Cost 240,695 179,761 125,017 198,445 306,370 354,678 373,681 -7.06%
-
Net Worth 367,172 390,014 356,048 309,958 294,304 287,035 263,749 5.66%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 7,416 7,416 6,489 5,565 5,591 5,591 36 142.92%
Div Payout % 0.00% 82.55% 27.08% 17.16% 38.79% 32.02% 0.09% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 367,172 390,014 356,048 309,958 294,304 287,035 263,749 5.66%
NOSH 744,689 744,689 373,882 373,882 373,843 373,843 362,194 12.75%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -7.43% 5.47% 18.35% 15.41% 8.08% 10.35% 17.57% -
ROE -3.93% 2.30% 6.73% 10.47% 4.90% 6.08% 14.71% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 30.21 25.64 41.29 63.23 89.41 106.13 125.16 -21.08%
EPS -1.95 1.44 6.46 8.73 3.87 4.72 10.71 -
DPS 1.00 1.00 1.75 1.50 1.50 1.50 0.01 115.36%
NAPS 0.4951 0.5259 0.9602 0.8354 0.7895 0.77 0.7282 -6.22%
Adjusted Per Share Value based on latest NOSH - 744,689
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 30.09 25.54 20.56 31.50 44.76 53.13 60.87 -11.07%
EPS -1.94 1.21 3.22 4.36 1.94 2.35 5.21 -
DPS 1.00 1.00 0.87 0.75 0.75 0.75 0.00 -
NAPS 0.4931 0.5237 0.4781 0.4162 0.3952 0.3854 0.3542 5.66%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.285 0.275 0.73 0.305 0.415 0.385 0.98 -
P/RPS 0.94 1.07 1.77 0.48 0.46 0.36 0.78 3.15%
P/EPS -14.63 22.70 11.30 3.49 10.73 8.22 9.15 -
EY -6.84 4.41 8.85 28.67 9.32 12.17 10.93 -
DY 3.51 3.64 2.40 4.92 3.61 3.90 0.01 165.47%
P/NAPS 0.58 0.52 0.76 0.37 0.53 0.50 1.35 -13.12%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 24/08/22 28/09/21 27/08/20 29/08/19 28/08/18 24/08/17 -
Price 0.31 0.27 0.39 0.45 0.36 0.485 0.925 -
P/RPS 1.03 1.05 0.94 0.71 0.40 0.46 0.74 5.66%
P/EPS -15.91 22.29 6.03 5.15 9.31 10.35 8.64 -
EY -6.28 4.49 16.57 19.43 10.74 9.66 11.58 -
DY 3.23 3.70 4.49 3.33 4.17 3.09 0.01 161.82%
P/NAPS 0.63 0.51 0.41 0.54 0.46 0.63 1.27 -11.02%

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