[FAJAR] YoY Cumulative Quarter Result on 31-Mar-2023 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 63.31%
YoY- 103.51%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 151,221 120,751 106,508 206,974 237,969 336,766 323,453 -11.89%
PBT 8,291 6,390 30,206 27,217 21,673 55,646 78,400 -31.22%
Tax -4,699 -3,652 -7,109 -137 -9,693 -15,621 -19,441 -21.06%
NP 3,592 2,738 23,097 27,080 11,980 40,025 58,959 -37.25%
-
NP to SH 4,927 2,421 19,138 24,192 287 17,607 28,769 -25.46%
-
Tax Rate 56.68% 57.15% 23.54% 0.50% 44.72% 28.07% 24.80% -
Total Cost 147,629 118,013 83,411 179,894 225,989 296,741 264,494 -9.25%
-
Net Worth 387,344 387,715 356,234 311,577 280,959 287,598 255,266 7.19%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 7,416 7,416 6,489 5,591 5,591 5,585 36 142.92%
Div Payout % 150.52% 306.33% 33.91% 23.11% 1,948.29% 31.72% 0.13% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 387,344 387,715 356,234 311,577 280,959 287,598 255,266 7.19%
NOSH 744,689 744,689 373,882 373,882 373,843 373,843 361,874 12.77%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.38% 2.27% 21.69% 13.08% 5.03% 11.89% 18.23% -
ROE 1.27% 0.62% 5.37% 7.76% 0.10% 6.12% 11.27% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 20.39 16.28 28.72 55.52 63.84 90.44 89.38 -21.82%
EPS 0.66 0.41 5.16 6.49 0.08 4.77 7.95 -33.93%
DPS 1.00 1.00 1.75 1.50 1.50 1.50 0.01 115.36%
NAPS 0.5223 0.5228 0.9607 0.8358 0.7537 0.7724 0.7054 -4.88%
Adjusted Per Share Value based on latest NOSH - 744,689
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 20.31 16.21 14.30 27.79 31.96 45.22 43.43 -11.89%
EPS 0.66 0.33 2.57 3.25 0.04 2.36 3.86 -25.48%
DPS 1.00 1.00 0.87 0.75 0.75 0.75 0.00 -
NAPS 0.5201 0.5206 0.4784 0.4184 0.3773 0.3862 0.3428 7.19%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.285 0.335 0.745 0.235 0.375 0.71 0.74 -
P/RPS 1.40 2.06 2.59 0.42 0.59 0.79 0.83 9.09%
P/EPS 42.90 102.62 14.43 3.62 487.07 15.01 9.31 28.98%
EY 2.33 0.97 6.93 27.61 0.21 6.66 10.74 -22.47%
DY 3.51 2.99 2.35 6.38 4.00 2.11 0.01 165.47%
P/NAPS 0.55 0.64 0.78 0.28 0.50 0.92 1.05 -10.21%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 26/05/22 21/05/21 18/06/20 23/05/19 25/05/18 30/05/17 -
Price 0.27 0.31 0.76 0.285 0.425 0.405 0.905 -
P/RPS 1.32 1.90 2.65 0.51 0.67 0.45 1.01 4.56%
P/EPS 40.64 94.96 14.73 4.39 552.02 8.56 11.38 23.62%
EY 2.46 1.05 6.79 22.77 0.18 11.68 8.78 -19.09%
DY 3.70 3.23 2.30 5.26 3.53 3.70 0.01 167.81%
P/NAPS 0.52 0.59 0.79 0.34 0.56 0.52 1.28 -13.93%

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