[FAJAR] YoY Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 62.09%
YoY- -14.27%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 323,453 319,855 274,657 214,102 138,773 132,341 126,013 16.99%
PBT 78,400 44,960 3,851 3,751 3,451 -1,058 15,757 30.62%
Tax -19,441 -14,440 -1,649 -1,261 -543 -88 -4,115 29.50%
NP 58,959 30,520 2,202 2,490 2,908 -1,146 11,642 31.01%
-
NP to SH 28,769 13,937 3,369 2,493 2,908 -1,146 11,542 16.42%
-
Tax Rate 24.80% 32.12% 42.82% 33.62% 15.73% - 26.12% -
Total Cost 264,494 289,335 272,455 211,612 135,865 133,487 114,371 14.98%
-
Net Worth 255,266 234,923 193,953 153,257 140,128 141,950 140,070 10.51%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 36 65 - - - - 9,893 -60.74%
Div Payout % 0.13% 0.47% - - - - 85.71% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 255,266 234,923 193,953 153,257 140,128 141,950 140,070 10.51%
NOSH 361,874 328,702 295,526 207,749 187,612 171,044 164,885 13.98%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 18.23% 9.54% 0.80% 1.16% 2.10% -0.87% 9.24% -
ROE 11.27% 5.93% 1.74% 1.63% 2.08% -0.81% 8.24% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 89.38 97.31 92.94 103.06 73.97 77.37 76.42 2.64%
EPS 7.95 4.24 1.14 1.20 1.55 -0.67 7.00 2.14%
DPS 0.01 0.02 0.00 0.00 0.00 0.00 6.00 -65.53%
NAPS 0.7054 0.7147 0.6563 0.7377 0.7469 0.8299 0.8495 -3.04%
Adjusted Per Share Value based on latest NOSH - 212,222
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 43.43 42.95 36.88 28.75 18.64 17.77 16.92 16.99%
EPS 3.86 1.87 0.45 0.33 0.39 -0.15 1.55 16.40%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 1.33 -
NAPS 0.3428 0.3155 0.2604 0.2058 0.1882 0.1906 0.1881 10.51%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.74 0.585 0.43 0.59 0.625 0.94 1.11 -
P/RPS 0.83 0.60 0.46 0.57 0.84 1.21 1.45 -8.87%
P/EPS 9.31 13.80 37.72 49.17 40.32 -140.30 15.86 -8.48%
EY 10.74 7.25 2.65 2.03 2.48 -0.71 6.31 9.25%
DY 0.01 0.03 0.00 0.00 0.00 0.00 5.41 -64.93%
P/NAPS 1.05 0.82 0.66 0.80 0.84 1.13 1.31 -3.61%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 26/05/16 21/05/15 22/05/14 20/05/13 22/05/12 05/05/11 -
Price 0.905 0.58 0.435 0.595 0.70 0.87 1.07 -
P/RPS 1.01 0.60 0.47 0.58 0.95 1.12 1.40 -5.29%
P/EPS 11.38 13.68 38.16 49.58 45.16 -129.85 15.29 -4.79%
EY 8.78 7.31 2.62 2.02 2.21 -0.77 6.54 5.02%
DY 0.01 0.03 0.00 0.00 0.00 0.00 5.61 -65.14%
P/NAPS 1.28 0.81 0.66 0.81 0.94 1.05 1.26 0.26%

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