[FAJAR] YoY Cumulative Quarter Result on 30-Sep-2019 [#1]

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Cumulative Result
Revenue	36,687	21,880	49,273	50,393	105,086	117,248	63,063	-8.62%
YoY %	67.67%	-55.59%	-2.22%	-52.05%	-10.37%	85.92%	-	-
Horiz. %	58.18%	34.70%	78.13%	79.91%	166.64%	185.92%	100.00%	-
PBT	4,776	56	13,086	1,848	9,807	16,580	10,814	-12.72%
YoY %	8,428.57%	-99.57%	608.12%	-81.16%	-40.85%	53.32%	-	-
Horiz. %	44.16%	0.52%	121.01%	17.09%	90.69%	153.32%	100.00%	-
Tax	-148	-819	-3,831	-4,667	-2,452	-4,587	-2,885	-39.02%
YoY %	81.93%	78.62%	17.91%	-90.33%	46.54%	-58.99%	-	-
Horiz. %	5.13%	28.39%	132.79%	161.77%	84.99%	158.99%	100.00%	-
NP	4,628	-763	9,255	-2,819	7,355	11,993	7,929	-8.57%
YoY %	706.55%	-108.24%	428.31%	-138.33%	-38.67%	51.25%	-	-
Horiz. %	58.37%	-9.62%	116.72%	-35.55%	92.76%	151.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,800	-1,645	5,812	-2,197	4,735	5,078	4,389	1.50%
YoY %	391.79%	-128.30%	364.54%	-146.40%	-6.75%	15.70%	-	-
Horiz. %	109.36%	-37.48%	132.42%	-50.06%	107.88%	115.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.10%	1,462.50%	29.28%	252.54%	25.00%	27.67%	26.68%	-
YoY %	-99.79%	4,894.88%	-88.41%	910.16%	-9.65%	3.71%	-	-
Horiz. %	11.62%	5,481.63%	109.75%	946.55%	93.70%	103.71%	100.00%	-
Total Cost	32,059	22,643	40,018	53,212	97,731	105,255	55,134	-8.63%
YoY %	41.58%	-43.42%	-24.80%	-45.55%	-7.15%	90.91%	-	-
Horiz. %	58.15%	41.07%	72.58%	96.51%	177.26%	190.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	394,241	355,715	323,370	293,299	290,203	272,114	233,451	9.12%
YoY %	10.83%	10.00%	10.25%	1.07%	6.65%	16.56%	-	-
Horiz. %	168.88%	152.37%	138.52%	125.64%	124.31%	116.56%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	7,416	3,708	6,542	5,591	5,591	36	-	-
YoY %	100.00%	-43.32%	17.01%	0.00%	15,430.56%	0.00%	-	-
Horiz. %	20,600.00%	10,300.00%	18,172.22%	15,530.56%	15,530.56%	100.00%	-	-
Div Payout %	154.50%	0.00%	112.58%	0.00%	118.09%	0.72%	-	-
YoY %	0.00%	0.00%	0.00%	0.00%	16,301.39%	0.00%	-	-
Horiz. %	21,458.33%	0.00%	15,636.11%	0.00%	16,401.39%	100.00%	-	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	394,241	355,715	323,370	293,299	290,203	272,114	233,451	9.12%
YoY %	10.83%	10.00%	10.25%	1.07%	6.65%	16.56%	-	-
Horiz. %	168.88%	152.37%	138.52%	125.64%	124.31%	116.56%	100.00%	-
NOSH	744,689	744,689	373,882	373,843	373,843	367,971	362,727	12.73%
YoY %	0.00%	99.18%	0.01%	0.00%	1.60%	1.45%	-	-
Horiz. %	205.30%	205.30%	103.08%	103.06%	103.06%	101.45%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	12.61%	-3.49%	18.78%	-5.59%	7.00%	10.23%	12.57%	-
YoY %	461.32%	-118.58%	435.96%	-179.86%	-31.57%	-18.62%	-	-
Horiz. %	100.32%	-27.76%	149.40%	-44.47%	55.69%	81.38%	100.00%	-
ROE	1.22%	-0.46%	1.80%	-0.75%	1.63%	1.87%	1.88%	-
YoY %	365.22%	-125.56%	340.00%	-146.01%	-12.83%	-0.53%	-	-
Horiz. %	64.89%	-24.47%	95.74%	-39.89%	86.70%	99.47%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	4.95	5.90	13.18	13.52	28.19	31.86	17.39	-18.88%
YoY %	-16.10%	-55.24%	-2.51%	-52.04%	-11.52%	83.21%	-	-
Horiz. %	28.46%	33.93%	75.79%	77.75%	162.10%	183.21%	100.00%	-
EPS	0.65	-0.44	1.57	-0.59	1.27	1.38	1.21	-9.83%
YoY %	247.73%	-128.03%	366.10%	-146.46%	-7.97%	14.05%	-	-
Horiz. %	53.72%	-36.36%	129.75%	-48.76%	104.96%	114.05%	100.00%	-
DPS	1.00	1.00	1.75	1.50	1.50	0.01	0.00	-
YoY %	0.00%	-42.86%	16.67%	0.00%	14,900.00%	0.00%	-	-
Horiz. %	10,000.00%	10,000.00%	17,500.00%	15,000.00%	15,000.00%	100.00%	-	-
NAPS	0.5316	0.9593	0.8649	0.7868	0.7785	0.7395	0.6436	-3.13%
YoY %	-44.58%	10.91%	9.93%	1.07%	5.27%	14.90%	-	-
Horiz. %	82.60%	149.05%	134.38%	122.25%	120.96%	114.90%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 373,843
RPS	4.93	2.94	6.62	6.77	14.11	15.74	8.47	-8.62%
YoY %	67.69%	-55.59%	-2.22%	-52.02%	-10.36%	85.83%	-	-
Horiz. %	58.21%	34.71%	78.16%	79.93%	166.59%	185.83%	100.00%	-
EPS	0.64	-0.22	0.78	-0.30	0.64	0.68	0.59	1.36%
YoY %	390.91%	-128.21%	360.00%	-146.88%	-5.88%	15.25%	-	-
Horiz. %	108.47%	-37.29%	132.20%	-50.85%	108.47%	115.25%	100.00%	-
DPS	1.00	0.50	0.88	0.75	0.75	0.00	0.00	-
YoY %	100.00%	-43.18%	17.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	66.67%	117.33%	100.00%	100.00%	-	-	-
NAPS	0.5294	0.4777	0.4342	0.3939	0.3897	0.3654	0.3135	9.12%
YoY %	10.82%	10.02%	10.23%	1.08%	6.65%	16.56%	-	-
Horiz. %	168.87%	152.38%	138.50%	125.65%	124.31%	116.56%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	0.285	0.40	0.395	0.36	0.405	0.85	0.505	-
P/RPS	5.76	6.78	3.00	2.66	1.44	2.67	2.90	12.11%
YoY %	-15.04%	126.00%	12.78%	84.72%	-46.07%	-7.93%	-	-
Horiz. %	198.62%	233.79%	103.45%	91.72%	49.66%	92.07%	100.00%	-
P/EPS	44.03	-90.17	25.41	-61.08	31.88	61.59	41.74	0.89%
YoY %	148.83%	-454.86%	141.60%	-291.59%	-48.24%	47.56%	-	-
Horiz. %	105.49%	-216.03%	60.88%	-146.33%	76.38%	147.56%	100.00%	-
EY	2.27	-1.11	3.94	-1.64	3.14	1.62	2.40	-0.92%
YoY %	304.50%	-128.17%	340.24%	-152.23%	93.83%	-32.50%	-	-
Horiz. %	94.58%	-46.25%	164.17%	-68.33%	130.83%	67.50%	100.00%	-
DY	3.51	2.50	4.43	4.17	3.70	0.01	0.00	-
YoY %	40.40%	-43.57%	6.24%	12.70%	36,900.00%	0.00%	-	-
Horiz. %	35,100.00%	25,000.00%	44,300.00%	41,700.00%	37,000.00%	100.00%	-	-
P/NAPS	0.54	0.42	0.46	0.46	0.52	1.15	0.78	-5.94%
YoY %	28.57%	-8.70%	0.00%	-11.54%	-54.78%	47.44%	-	-
Horiz. %	69.23%	53.85%	58.97%	58.97%	66.67%	147.44%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	23/11/22	25/11/21	30/11/20	20/11/19	29/11/18	23/11/17	24/11/16	-
Price	0.265	0.355	0.485	0.37	0.35	0.87	0.55	-
P/RPS	5.36	6.02	3.68	2.74	1.24	2.73	3.16	9.20%
YoY %	-10.96%	63.59%	34.31%	120.97%	-54.58%	-13.61%	-	-
Horiz. %	169.62%	190.51%	116.46%	86.71%	39.24%	86.39%	100.00%	-
P/EPS	40.94	-80.02	31.20	-62.78	27.55	63.04	45.45	-1.72%
YoY %	151.16%	-356.47%	149.70%	-327.88%	-56.30%	38.70%	-	-
Horiz. %	90.08%	-176.06%	68.65%	-138.13%	60.62%	138.70%	100.00%	-
EY	2.44	-1.25	3.21	-1.59	3.63	1.59	2.20	1.73%
YoY %	295.20%	-138.94%	301.89%	-143.80%	128.30%	-27.73%	-	-
Horiz. %	110.91%	-56.82%	145.91%	-72.27%	165.00%	72.27%	100.00%	-
DY	3.77	2.82	3.61	4.05	4.29	0.01	0.00	-
YoY %	33.69%	-21.88%	-10.86%	-5.59%	42,800.00%	0.00%	-	-
Horiz. %	37,700.00%	28,200.00%	36,100.00%	40,500.00%	42,900.00%	100.00%	-	-
P/NAPS	0.50	0.37	0.56	0.47	0.45	1.18	0.85	-8.46%
YoY %	35.14%	-33.93%	19.15%	4.44%	-61.86%	38.82%	-	-
Horiz. %	58.82%	43.53%	65.88%	55.29%	52.94%	138.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos