[FAJAR] YoY TTM Result on 30-Sep-2017 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 1.78%
YoY- 219.52%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 233,487 278,606 383,468 507,505 377,580 414,215 318,701 -5.04%
PBT 53,192 30,451 53,875 112,999 47,991 15,982 4,884 48.82%
Tax -4,956 -13,695 -15,549 -29,296 -16,369 -8,572 -2,328 13.40%
NP 48,236 16,756 38,326 83,703 31,622 7,410 2,556 63.09%
-
NP to SH 40,451 7,484 19,132 39,480 12,356 -927 3,401 51.02%
-
Tax Rate 9.32% 44.97% 28.86% 25.93% 34.11% 53.64% 47.67% -
Total Cost 185,251 261,850 345,142 423,802 345,958 406,805 316,145 -8.51%
-
Net Worth 323,370 293,299 290,203 272,114 233,451 217,420 149,146 13.75%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 6,542 5,591 5,591 73 65 63 - -
Div Payout % 16.17% 74.71% 29.23% 0.19% 0.53% 0.00% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 323,370 293,299 290,203 272,114 233,451 217,420 149,146 13.75%
NOSH 373,882 373,843 373,843 367,971 362,727 330,476 226,734 8.68%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 20.66% 6.01% 9.99% 16.49% 8.37% 1.79% 0.80% -
ROE 12.51% 2.55% 6.59% 14.51% 5.29% -0.43% 2.28% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 62.45 74.74 102.87 137.92 104.09 125.34 140.56 -12.63%
EPS 10.82 2.01 5.13 10.73 3.41 -0.28 1.50 38.96%
DPS 1.75 1.50 1.50 0.02 0.02 0.02 0.00 -
NAPS 0.8649 0.7868 0.7785 0.7395 0.6436 0.6579 0.6578 4.66%
Adjusted Per Share Value based on latest NOSH - 367,971
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 31.35 37.41 51.49 68.15 50.70 55.62 42.80 -5.05%
EPS 5.43 1.00 2.57 5.30 1.66 -0.12 0.46 50.83%
DPS 0.88 0.75 0.75 0.01 0.01 0.01 0.00 -
NAPS 0.4342 0.3939 0.3897 0.3654 0.3135 0.292 0.2003 13.74%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.395 0.36 0.405 0.85 0.505 0.435 0.505 -
P/RPS 0.63 0.48 0.39 0.62 0.49 0.35 0.36 9.76%
P/EPS 3.65 17.93 7.89 7.92 14.82 -155.08 33.67 -30.92%
EY 27.39 5.58 12.67 12.62 6.75 -0.64 2.97 44.76%
DY 4.43 4.17 3.70 0.02 0.04 0.04 0.00 -
P/NAPS 0.46 0.46 0.52 1.15 0.78 0.66 0.77 -8.22%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 20/11/19 29/11/18 23/11/17 24/11/16 26/11/15 27/11/14 -
Price 0.485 0.37 0.35 0.87 0.55 0.515 0.435 -
P/RPS 0.78 0.50 0.34 0.63 0.53 0.41 0.31 16.60%
P/EPS 4.48 18.43 6.82 8.11 16.15 -183.60 29.00 -26.72%
EY 22.31 5.43 14.66 12.33 6.19 -0.54 3.45 36.45%
DY 3.61 4.05 4.29 0.02 0.03 0.04 0.00 -
P/NAPS 0.56 0.47 0.45 1.18 0.85 0.78 0.66 -2.69%

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