[FAJAR] YoY Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -46.57%
YoY- 391.79%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 136,431 72,977 36,687 21,880 49,273 50,393 105,086 4.44%
PBT 11,451 3,391 4,776 56 13,086 1,848 9,807 2.61%
Tax -4,281 -434 -148 -819 -3,831 -4,667 -2,452 9.72%
NP 7,170 2,957 4,628 -763 9,255 -2,819 7,355 -0.42%
-
NP to SH 8,420 2,801 4,800 -1,645 5,812 -2,197 4,735 10.05%
-
Tax Rate 37.39% 12.80% 3.10% 1,462.50% 29.28% 252.54% 25.00% -
Total Cost 129,261 70,020 32,059 22,643 40,018 53,212 97,731 4.76%
-
Net Worth 422,645 370,213 394,241 355,715 323,370 293,299 290,203 6.46%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 7,416 3,708 7,416 3,708 6,542 5,591 5,591 4.81%
Div Payout % 88.08% 132.38% 154.50% 0.00% 112.58% 0.00% 118.09% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 422,645 370,213 394,241 355,715 323,370 293,299 290,203 6.46%
NOSH 744,689 744,689 744,689 744,689 373,882 373,843 373,843 12.15%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.26% 4.05% 12.61% -3.49% 18.78% -5.59% 7.00% -
ROE 1.99% 0.76% 1.22% -0.46% 1.80% -0.75% 1.63% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 18.40 9.84 4.95 5.90 13.18 13.52 28.19 -6.85%
EPS 1.14 0.38 0.65 -0.44 1.57 -0.59 1.27 -1.78%
DPS 1.00 0.50 1.00 1.00 1.75 1.50 1.50 -6.52%
NAPS 0.5699 0.4992 0.5316 0.9593 0.8649 0.7868 0.7785 -5.06%
Adjusted Per Share Value based on latest NOSH - 744,689
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 18.32 9.80 4.93 2.94 6.62 6.77 14.11 4.44%
EPS 1.13 0.38 0.64 -0.22 0.78 -0.30 0.64 9.92%
DPS 1.00 0.50 1.00 0.50 0.88 0.75 0.75 4.90%
NAPS 0.5675 0.4971 0.5294 0.4777 0.4342 0.3939 0.3897 6.45%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.39 0.295 0.285 0.40 0.395 0.36 0.405 -
P/RPS 2.12 3.00 5.76 6.78 3.00 2.66 1.44 6.65%
P/EPS 34.35 78.11 44.03 -90.17 25.41 -61.08 31.88 1.25%
EY 2.91 1.28 2.27 -1.11 3.94 -1.64 3.14 -1.25%
DY 2.56 1.69 3.51 2.50 4.43 4.17 3.70 -5.94%
P/NAPS 0.68 0.59 0.54 0.42 0.46 0.46 0.52 4.56%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 27/11/23 23/11/22 25/11/21 30/11/20 20/11/19 29/11/18 -
Price 0.36 0.285 0.265 0.355 0.485 0.37 0.35 -
P/RPS 1.96 2.90 5.36 6.02 3.68 2.74 1.24 7.92%
P/EPS 31.71 75.46 40.94 -80.02 31.20 -62.78 27.55 2.36%
EY 3.15 1.33 2.44 -1.25 3.21 -1.59 3.63 -2.33%
DY 2.78 1.75 3.77 2.82 3.61 4.05 4.29 -6.96%
P/NAPS 0.63 0.57 0.50 0.37 0.56 0.47 0.45 5.76%

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