[FAJAR] YoY TTM 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- 71.74%
YoY- -6.54%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 560,865 260,346 204,971 125,720 233,487 278,606 383,468 6.53%
PBT 84,024 -12,105 20,010 23,923 53,192 30,451 53,875 7.68%
Tax -24,338 -6,205 -4,217 -5,845 -4,956 -13,695 -15,549 7.74%
NP 59,686 -18,310 15,793 18,078 48,236 16,756 38,326 7.65%
-
NP to SH 59,633 -16,447 15,429 16,508 40,451 7,484 19,132 20.84%
-
Tax Rate 28.97% - 21.07% 24.43% 9.32% 44.97% 28.86% -
Total Cost 501,179 278,656 189,178 107,642 185,251 261,850 345,142 6.40%
-
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 11,124 11,124 7,416 3,708 6,542 5,591 5,591 12.13%
Div Payout % 18.65% 0.00% 48.07% 22.46% 16.17% 74.71% 29.23% -
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 10.64% -7.03% 7.70% 14.38% 20.66% 6.01% 9.99% -
ROE 14.11% -4.44% 3.91% 4.64% 12.51% 2.55% 6.59% -
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 75.63 35.11 27.64 33.90 62.45 74.74 102.87 -4.99%
EPS 8.04 -2.22 2.08 4.45 10.82 2.01 5.13 7.76%
DPS 1.50 1.50 1.00 1.00 1.75 1.50 1.50 0.00%
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 75.32 34.96 27.52 16.88 31.35 37.41 51.49 6.53%
EPS 8.01 -2.21 2.07 2.22 5.43 1.00 2.57 20.83%
DPS 1.49 1.49 1.00 0.50 0.88 0.75 0.75 12.10%
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 0.52 0.84 1.03 1.18 0.63 0.48 0.39 4.90%
P/EPS 4.85 -13.30 13.70 8.98 3.65 17.93 7.89 -7.78%
EY 20.62 -7.52 7.30 11.13 27.39 5.58 12.67 8.44%
DY 3.85 5.08 3.51 2.50 4.43 4.17 3.70 0.66%
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 0.48 0.81 0.96 1.05 0.78 0.50 0.34 5.91%
P/EPS 4.48 -12.85 12.74 7.97 4.48 18.43 6.82 -6.75%
EY 22.34 -7.78 7.85 12.54 22.31 5.43 14.66 7.26%
DY 4.17 5.26 3.77 2.82 3.61 4.05 4.29 -0.47%
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