[FAJAR] QoQ Annualized Quarter Result on 2015-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 426,473 451,042 437,588 387,526 366,209 337,248 330,832 18.43% QoQ % -5.45% 3.07% 12.92% 5.82% 8.59% 1.94% - Horiz. % 128.91% 136.34% 132.27% 117.14% 110.69% 101.94% 100.00%
PBT 59,946 68,376 47,332 5,157 5,134 4,058 4,032 503.65% QoQ % -12.33% 44.46% 817.82% 0.43% 26.53% 0.64% - Horiz. % 1,486.77% 1,695.83% 1,173.91% 127.90% 127.35% 100.64% 100.00%
Tax -19,253 -19,594 -15,860 -5,252 -2,198 -2,712 -2,580 281.41% QoQ % 1.74% -23.54% -201.98% -138.87% 18.93% -5.12% - Horiz. % 746.25% 759.46% 614.73% 203.57% 85.22% 105.12% 100.00%
NP 40,693 48,782 31,472 -95 2,936 1,346 1,452 820.78% QoQ % -16.58% 55.00% 33,228.42% -103.24% 118.13% -7.30% - Horiz. % 2,802.57% 3,359.64% 2,167.49% -6.54% 202.20% 92.70% 100.00%
NP to SH 18,582 22,150 11,104 -2,592 4,492 5,174 4,444 159.33% QoQ % -16.11% 99.48% 528.40% -157.70% -13.18% 16.43% - Horiz. % 418.15% 498.42% 249.86% -58.33% 101.08% 116.43% 100.00%
Tax Rate 32.12 % 28.66 % 33.51 % 101.84 % 42.82 % 66.83 % 63.99 % -36.81% QoQ % 12.07% -14.47% -67.10% 137.83% -35.93% 4.44% - Horiz. % 50.20% 44.79% 52.37% 159.15% 66.92% 104.44% 100.00%
Total Cost 385,780 402,260 406,116 387,621 363,273 335,902 329,380 11.10% QoQ % -4.10% -0.95% 4.77% 6.70% 8.15% 1.98% - Horiz. % 117.12% 122.13% 123.30% 117.68% 110.29% 101.98% 100.00%
Net Worth 234,923 228,565 217,420 208,541 193,953 180,227 149,146 35.34% QoQ % 2.78% 5.13% 4.26% 7.52% 7.62% 20.84% - Horiz. % 157.51% 153.25% 145.78% 139.82% 130.04% 120.84% 100.00%
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 87 65 132 32 - - - - QoQ % 33.36% -50.28% 302.90% 0.00% 0.00% 0.00% - Horiz. % 267.16% 200.33% 402.90% 100.00% - - -
Div Payout % 0.47 % 0.30 % 1.19 % - % - % - % - % - QoQ % 56.67% -74.79% 0.00% 0.00% 0.00% 0.00% - Horiz. % 39.50% 25.21% 100.00% - - - -
Equity 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 234,923 228,565 217,420 208,541 193,953 180,227 149,146 35.34% QoQ % 2.78% 5.13% 4.26% 7.52% 7.62% 20.84% - Horiz. % 157.51% 153.25% 145.78% 139.82% 130.04% 120.84% 100.00%
NOSH 328,702 328,635 330,476 328,101 295,526 278,172 226,734 28.06% QoQ % 0.02% -0.56% 0.72% 11.02% 6.24% 22.69% - Horiz. % 144.97% 144.94% 145.75% 144.71% 130.34% 122.69% 100.00%
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.54 % 10.82 % 7.19 % -0.02 % 0.80 % 0.40 % 0.44 % 676.10% QoQ % -11.83% 50.49% 36,050.00% -102.50% 100.00% -9.09% - Horiz. % 2,168.18% 2,459.09% 1,634.09% -4.55% 181.82% 90.91% 100.00%
ROE 7.91 % 9.69 % 5.11 % -1.24 % 2.32 % 2.87 % 2.98 % 91.59% QoQ % -18.37% 89.63% 512.10% -153.45% -19.16% -3.69% - Horiz. % 265.44% 325.17% 171.48% -41.61% 77.85% 96.31% 100.00%
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 129.74 137.25 132.41 118.11 123.92 121.24 145.91 -7.53% QoQ % -5.47% 3.66% 12.11% -4.69% 2.21% -16.91% - Horiz. % 88.92% 94.06% 90.75% 80.95% 84.93% 83.09% 100.00%
EPS 5.65 6.74 3.36 -0.79 1.52 1.86 1.96 102.42% QoQ % -16.17% 100.60% 525.32% -151.97% -18.28% -5.10% - Horiz. % 288.27% 343.88% 171.43% -40.31% 77.55% 94.90% 100.00%
DPS 0.03 0.02 0.04 0.01 0.00 0.00 0.00 - QoQ % 50.00% -50.00% 300.00% 0.00% 0.00% 0.00% - Horiz. % 300.00% 200.00% 400.00% 100.00% - - -
NAPS 0.7147 0.6955 0.6579 0.6356 0.6563 0.6479 0.6578 5.68% QoQ % 2.76% 5.72% 3.51% -3.15% 1.30% -1.51% - Horiz. % 108.65% 105.73% 100.02% 96.63% 99.77% 98.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 373,882 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 114.07 120.64 117.04 103.65 97.95 90.20 88.49 18.43% QoQ % -5.45% 3.08% 12.92% 5.82% 8.59% 1.93% - Horiz. % 128.91% 136.33% 132.26% 117.13% 110.69% 101.93% 100.00%
EPS 4.97 5.92 2.97 -0.69 1.20 1.38 1.19 159.12% QoQ % -16.05% 99.33% 530.43% -157.50% -13.04% 15.97% - Horiz. % 417.65% 497.48% 249.58% -57.98% 100.84% 115.97% 100.00%
DPS 0.02 0.02 0.04 0.01 0.00 0.00 0.00 - QoQ % 0.00% -50.00% 300.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 200.00% 400.00% 100.00% - - -
NAPS 0.6283 0.6113 0.5815 0.5578 0.5188 0.4820 0.3989 35.34% QoQ % 2.78% 5.12% 4.25% 7.52% 7.63% 20.83% - Horiz. % 157.51% 153.25% 145.78% 139.83% 130.06% 120.83% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.5850 0.5150 0.4350 0.4400 0.4300 0.4050 0.5050 -
P/RPS 0.45 0.38 0.33 0.37 0.35 0.33 0.35 18.22% QoQ % 18.42% 15.15% -10.81% 5.71% 6.06% -5.71% - Horiz. % 128.57% 108.57% 94.29% 105.71% 100.00% 94.29% 100.00%
P/EPS 10.35 7.64 12.95 -55.70 28.29 21.77 25.77 -45.53% QoQ % 35.47% -41.00% 123.25% -296.89% 29.95% -15.52% - Horiz. % 40.16% 29.65% 50.25% -216.14% 109.78% 84.48% 100.00%
EY 9.66 13.09 7.72 -1.80 3.53 4.59 3.88 83.59% QoQ % -26.20% 69.56% 528.89% -150.99% -23.09% 18.30% - Horiz. % 248.97% 337.37% 198.97% -46.39% 90.98% 118.30% 100.00%
DY 0.05 0.04 0.09 0.02 0.00 0.00 0.00 - QoQ % 25.00% -55.56% 350.00% 0.00% 0.00% 0.00% - Horiz. % 250.00% 200.00% 450.00% 100.00% - - -
P/NAPS 0.82 0.74 0.66 0.69 0.66 0.63 0.77 4.28% QoQ % 10.81% 12.12% -4.35% 4.55% 4.76% -18.18% - Horiz. % 106.49% 96.10% 85.71% 89.61% 85.71% 81.82% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 24/02/16 26/11/15 27/08/15 21/05/15 25/02/15 27/11/14 -
Price 0.5800 0.5400 0.5150 0.3600 0.4350 0.4550 0.4350 -
P/RPS 0.45 0.39 0.39 0.30 0.35 0.38 0.30 31.00% QoQ % 15.38% 0.00% 30.00% -14.29% -7.89% 26.67% - Horiz. % 150.00% 130.00% 130.00% 100.00% 116.67% 126.67% 100.00%
P/EPS 10.26 8.01 15.33 -45.57 28.62 24.46 22.19 -40.18% QoQ % 28.09% -47.75% 133.64% -259.22% 17.01% 10.23% - Horiz. % 46.24% 36.10% 69.09% -205.36% 128.98% 110.23% 100.00%
EY 9.75 12.48 6.52 -2.19 3.49 4.09 4.51 67.11% QoQ % -21.87% 91.41% 397.72% -162.75% -14.67% -9.31% - Horiz. % 216.19% 276.72% 144.57% -48.56% 77.38% 90.69% 100.00%
DY 0.05 0.04 0.08 0.03 0.00 0.00 0.00 - QoQ % 25.00% -50.00% 166.67% 0.00% 0.00% 0.00% - Horiz. % 166.67% 133.33% 266.67% 100.00% - - -
P/NAPS 0.81 0.78 0.78 0.57 0.66 0.70 0.66 14.61% QoQ % 3.85% 0.00% 36.84% -13.64% -5.71% 6.06% - Horiz. % 122.73% 118.18% 118.18% 86.36% 100.00% 106.06% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
QUARTERLY REPORT 300615.pdf 
