[FAJAR] YoY Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 207.1%
YoY- 149.86%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 105,086 117,248 63,063 109,397 82,708 77,589 32,439 21.63%
PBT 9,807 16,580 10,814 11,833 1,008 918 916 48.43%
Tax -2,452 -4,587 -2,885 -3,965 -645 -181 -288 42.87%
NP 7,355 11,993 7,929 7,868 363 737 628 50.66%
-
NP to SH 4,735 5,078 4,389 2,776 1,111 737 628 40.01%
-
Tax Rate 25.00% 27.67% 26.68% 33.51% 63.99% 19.72% 31.44% -
Total Cost 97,731 105,255 55,134 101,529 82,345 76,852 31,811 20.56%
-
Net Worth 290,203 272,114 233,451 217,420 149,146 148,660 137,969 13.18%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 5,591 36 - 33 - - - -
Div Payout % 118.09% 0.72% - 1.19% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 290,203 272,114 233,451 217,420 149,146 148,660 137,969 13.18%
NOSH 373,843 367,971 362,727 330,476 226,734 193,947 190,303 11.90%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.00% 10.23% 12.57% 7.19% 0.44% 0.95% 1.94% -
ROE 1.63% 1.87% 1.88% 1.28% 0.74% 0.50% 0.46% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 28.19 31.86 17.39 33.10 36.48 40.01 17.05 8.73%
EPS 1.27 1.38 1.21 0.84 0.49 0.38 0.33 25.17%
DPS 1.50 0.01 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.7785 0.7395 0.6436 0.6579 0.6578 0.7665 0.725 1.19%
Adjusted Per Share Value based on latest NOSH - 330,476
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.11 15.74 8.47 14.69 11.11 10.42 4.36 21.60%
EPS 0.64 0.68 0.59 0.37 0.15 0.10 0.08 41.39%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3897 0.3654 0.3135 0.292 0.2003 0.1996 0.1853 13.18%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.405 0.85 0.505 0.435 0.505 0.62 0.67 -
P/RPS 1.44 2.67 2.90 1.31 1.38 1.55 3.93 -15.40%
P/EPS 31.88 61.59 41.74 51.79 103.06 163.16 203.03 -26.53%
EY 3.14 1.62 2.40 1.93 0.97 0.61 0.49 36.26%
DY 3.70 0.01 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.52 1.15 0.78 0.66 0.77 0.81 0.92 -9.06%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 23/11/17 24/11/16 26/11/15 27/11/14 27/11/13 02/11/12 -
Price 0.35 0.87 0.55 0.515 0.435 0.61 0.69 -
P/RPS 1.24 2.73 3.16 1.56 1.19 1.52 4.05 -17.89%
P/EPS 27.55 63.04 45.45 61.31 88.78 160.53 209.09 -28.65%
EY 3.63 1.59 2.20 1.63 1.13 0.62 0.48 40.08%
DY 4.29 0.01 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.45 1.18 0.85 0.78 0.66 0.80 0.95 -11.70%

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