[FAJAR] YoY TTM 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
TTM Result
Revenue	204,971	125,720	233,487	278,606	383,468	507,505	377,580	-9.67%
YoY %	63.04%	-46.16%	-16.19%	-27.35%	-24.44%	34.41%	-	-
Horiz. %	54.29%	33.30%	61.84%	73.79%	101.56%	134.41%	100.00%	-
PBT	20,010	23,923	53,192	30,451	53,875	112,999	47,991	-13.56%
YoY %	-16.36%	-55.03%	74.68%	-43.48%	-52.32%	135.46%	-	-
Horiz. %	41.70%	49.85%	110.84%	63.45%	112.26%	235.46%	100.00%	-
Tax	-4,217	-5,845	-4,956	-13,695	-15,549	-29,296	-16,369	-20.22%
YoY %	27.85%	-17.94%	63.81%	11.92%	46.92%	-78.97%	-	-
Horiz. %	25.76%	35.71%	30.28%	83.66%	94.99%	178.97%	100.00%	-
NP	15,793	18,078	48,236	16,756	38,326	83,703	31,622	-10.92%
YoY %	-12.64%	-62.52%	187.87%	-56.28%	-54.21%	164.70%	-	-
Horiz. %	49.94%	57.17%	152.54%	52.99%	121.20%	264.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,429	16,508	40,451	7,484	19,132	39,480	12,356	3.76%
YoY %	-6.54%	-59.19%	440.50%	-60.88%	-51.54%	219.52%	-	-
Horiz. %	124.87%	133.60%	327.38%	60.57%	154.84%	319.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.07%	24.43%	9.32%	44.97%	28.86%	25.93%	34.11%	-
YoY %	-13.75%	162.12%	-79.28%	55.82%	11.30%	-23.98%	-	-
Horiz. %	61.77%	71.62%	27.32%	131.84%	84.61%	76.02%	100.00%	-
Total Cost	189,178	107,642	185,251	261,850	345,142	423,802	345,958	-9.56%
YoY %	75.75%	-41.89%	-29.25%	-24.13%	-18.56%	22.50%	-	-
Horiz. %	54.68%	31.11%	53.55%	75.69%	99.76%	122.50%	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	73	65	120.15%
YoY %	100.00%	-43.32%	17.01%	0.00%	7,558.90%	12.31%	-	-
Horiz. %	11,409.23%	5,704.62%	10,064.62%	8,601.54%	8,601.54%	112.31%	100.00%	-
Div Payout %	48.07%	22.46%	16.17%	74.71%	29.23%	0.19%	0.53%	-
YoY %	114.02%	38.90%	-78.36%	155.59%	15,284.21%	-64.15%	-	-
Horiz. %	9,069.81%	4,237.74%	3,050.94%	14,096.23%	5,515.09%	35.85%	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	7.70%	14.38%	20.66%	6.01%	9.99%	16.49%	8.37%	-
YoY %	-46.45%	-30.40%	243.76%	-39.84%	-39.42%	97.01%	-	-
Horiz. %	92.00%	171.80%	246.83%	71.80%	119.35%	197.01%	100.00%	-
ROE	3.91%	4.64%	12.51%	2.55%	6.59%	14.51%	5.29%	-
YoY %	-15.73%	-62.91%	390.59%	-61.31%	-54.58%	174.29%	-	-
Horiz. %	73.91%	87.71%	236.48%	48.20%	124.57%	274.29%	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	27.64	33.90	62.45	74.74	102.87	137.92	104.09	-19.82%
YoY %	-18.47%	-45.72%	-16.44%	-27.35%	-25.41%	32.50%	-	-
Horiz. %	26.55%	32.57%	60.00%	71.80%	98.83%	132.50%	100.00%	-
EPS	2.08	4.45	10.82	2.01	5.13	10.73	3.41	-7.90%
YoY %	-53.26%	-58.87%	438.31%	-60.82%	-52.19%	214.66%	-	-
Horiz. %	61.00%	130.50%	317.30%	58.94%	150.44%	314.66%	100.00%	-
DPS	1.00	1.00	1.75	1.50	1.50	0.02	0.02	91.88%
YoY %	0.00%	-42.86%	16.67%	0.00%	7,400.00%	0.00%	-	-
Horiz. %	5,000.00%	5,000.00%	8,750.00%	7,500.00%	7,500.00%	100.00%	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	27.52	16.88	31.35	37.41	51.49	68.15	50.70	-9.67%
YoY %	63.03%	-46.16%	-16.20%	-27.35%	-24.45%	34.42%	-	-
Horiz. %	54.28%	33.29%	61.83%	73.79%	101.56%	134.42%	100.00%	-
EPS	2.07	2.22	5.43	1.00	2.57	5.30	1.66	3.74%
YoY %	-6.76%	-59.12%	443.00%	-61.09%	-51.51%	219.28%	-	-
Horiz. %	124.70%	133.73%	327.11%	60.24%	154.82%	319.28%	100.00%	-
DPS	1.00	0.50	0.88	0.75	0.75	0.01	0.01	115.36%
YoY %	100.00%	-43.18%	17.33%	0.00%	7,400.00%	0.00%	-	-
Horiz. %	10,000.00%	5,000.00%	8,800.00%	7,500.00%	7,500.00%	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	1.03	1.18	0.63	0.48	0.39	0.62	0.49	13.17%
YoY %	-12.71%	87.30%	31.25%	23.08%	-37.10%	26.53%	-	-
Horiz. %	210.20%	240.82%	128.57%	97.96%	79.59%	126.53%	100.00%	-
P/EPS	13.70	8.98	3.65	17.93	7.89	7.92	14.82	-1.30%
YoY %	52.56%	146.03%	-79.64%	127.25%	-0.38%	-46.56%	-	-
Horiz. %	92.44%	60.59%	24.63%	120.99%	53.24%	53.44%	100.00%	-
EY	7.30	11.13	27.39	5.58	12.67	12.62	6.75	1.31%
YoY %	-34.41%	-59.36%	390.86%	-55.96%	0.40%	86.96%	-	-
Horiz. %	108.15%	164.89%	405.78%	82.67%	187.70%	186.96%	100.00%	-
DY	3.51	2.50	4.43	4.17	3.70	0.02	0.04	110.73%
YoY %	40.40%	-43.57%	6.24%	12.70%	18,400.00%	-50.00%	-	-
Horiz. %	8,775.00%	6,250.00%	11,075.00%	10,425.00%	9,250.00%	50.00%	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	0.96	1.05	0.78	0.50	0.34	0.63	0.53	10.40%
YoY %	-8.57%	34.62%	56.00%	47.06%	-46.03%	18.87%	-	-
Horiz. %	181.13%	198.11%	147.17%	94.34%	64.15%	118.87%	100.00%	-
P/EPS	12.74	7.97	4.48	18.43	6.82	8.11	16.15	-3.87%
YoY %	59.85%	77.90%	-75.69%	170.23%	-15.91%	-49.78%	-	-
Horiz. %	78.89%	49.35%	27.74%	114.12%	42.23%	50.22%	100.00%	-
EY	7.85	12.54	22.31	5.43	14.66	12.33	6.19	4.03%
YoY %	-37.40%	-43.79%	310.87%	-62.96%	18.90%	99.19%	-	-
Horiz. %	126.82%	202.58%	360.42%	87.72%	236.83%	199.19%	100.00%	-
DY	3.77	2.82	3.61	4.05	4.29	0.02	0.03	123.72%
YoY %	33.69%	-21.88%	-10.86%	-5.59%	21,350.00%	-33.33%	-	-
Horiz. %	12,566.67%	9,400.00%	12,033.33%	13,500.00%	14,300.00%	66.67%	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