Highlights

[FAJAR] QoQ Annualized Quarter Result on 2020-06-30 [#4]

Stock [FAJAR]: FAJARBARU BUILDER GROUP BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     0.58%    YoY -     125.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 197,092 234,607 275,965 307,720 201,572 333,299 317,292 -27.14%
  QoQ % -15.99% -14.99% -10.32% 52.66% -39.52% 5.04% -
  Horiz. % 62.12% 73.94% 86.98% 96.98% 63.53% 105.04% 100.00%
PBT 52,344 38,258 36,289 56,376 7,392 42,105 28,897 48.43%
  QoQ % 36.82% 5.42% -35.63% 662.66% -82.44% 45.71% -
  Horiz. % 181.14% 132.39% 125.58% 195.09% 25.58% 145.71% 100.00%
Tax -15,324 -2,096 -182 -15,528 -18,668 -15,176 -12,924 11.99%
  QoQ % -631.11% -1,047.44% 98.82% 16.82% -23.01% -17.42% -
  Horiz. % 118.57% 16.22% 1.41% 120.15% 144.44% 117.42% 100.00%
NP 37,020 36,162 36,106 40,848 -11,276 26,929 15,973 74.86%
  QoQ % 2.37% 0.15% -11.61% 462.26% -141.87% 68.59% -
  Horiz. % 231.76% 226.39% 226.04% 255.73% -70.59% 168.59% 100.00%
NP to SH 23,248 32,442 32,256 41,652 -8,788 14,415 382 1,433.89%
  QoQ % -28.34% 0.58% -22.56% 573.96% -160.96% 3,666.99% -
  Horiz. % 6,075.27% 8,477.89% 8,429.28% 10,884.69% -2,296.52% 3,766.99% 100.00%
Tax Rate 29.28 % 5.48 % 0.50 % 27.54 % 252.54 % 36.04 % 44.72 % -24.54%
  QoQ % 434.31% 996.00% -98.18% -89.09% 600.72% -19.41% -
  Horiz. % 65.47% 12.25% 1.12% 61.58% 564.71% 80.59% 100.00%
Total Cost 160,072 198,445 239,858 266,872 212,848 306,370 301,318 -34.33%
  QoQ % -19.34% -17.27% -10.12% 25.38% -30.53% 1.68% -
  Horiz. % 53.12% 65.86% 79.60% 88.57% 70.64% 101.68% 100.00%
Net Worth 323,370 309,958 311,577 310,776 293,299 294,304 280,959 9.80%
  QoQ % 4.33% -0.52% 0.26% 5.96% -0.34% 4.75% -
  Horiz. % 115.10% 110.32% 110.90% 110.61% 104.39% 104.75% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 26,171 5,565 7,455 11,184 22,366 5,591 7,455 130.45%
  QoQ % 370.25% -25.35% -33.34% -50.00% 300.00% -25.00% -
  Horiz. % 351.04% 74.65% 100.00% 150.02% 300.00% 75.00% 100.00%
Div Payout % 112.58 % 17.16 % 23.11 % 26.85 % - % 38.79 % 1,948.29 % -84.98%
  QoQ % 556.06% -25.75% -13.93% 0.00% 0.00% -98.01% -
  Horiz. % 5.78% 0.88% 1.19% 1.38% 0.00% 1.99% 100.00%
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 323,370 309,958 311,577 310,776 293,299 294,304 280,959 9.80%
  QoQ % 4.33% -0.52% 0.26% 5.96% -0.34% 4.75% -
  Horiz. % 115.10% 110.32% 110.90% 110.61% 104.39% 104.75% 100.00%
NOSH 373,882 371,030 372,790 372,812 372,775 372,773 372,773 0.20%
  QoQ % 0.77% -0.47% -0.01% 0.01% 0.00% 0.00% -
  Horiz. % 100.30% 99.53% 100.00% 100.01% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 18.78 % 15.41 % 13.08 % 13.27 % -5.59 % 8.08 % 5.03 % 140.09%
  QoQ % 21.87% 17.81% -1.43% 337.39% -169.18% 60.64% -
  Horiz. % 373.36% 306.36% 260.04% 263.82% -111.13% 160.64% 100.00%
ROE 7.19 % 10.47 % 10.35 % 13.40 % -3.00 % 4.90 % 0.14 % 1,271.78%
  QoQ % -31.33% 1.16% -22.76% 546.67% -161.22% 3,400.00% -
  Horiz. % 5,135.71% 7,478.57% 7,392.86% 9,571.43% -2,142.86% 3,500.00% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 52.71 63.23 74.03 82.54 54.07 89.41 85.12 -27.29%
  QoQ % -16.64% -14.59% -10.31% 52.65% -39.53% 5.04% -
  Horiz. % 61.92% 74.28% 86.97% 96.97% 63.52% 105.04% 100.00%
EPS 6.28 8.73 8.65 11.18 -2.36 3.87 0.11 1,371.79%
  QoQ % -28.06% 0.92% -22.63% 573.73% -160.98% 3,418.18% -
  Horiz. % 5,709.09% 7,936.36% 7,863.64% 10,163.64% -2,145.45% 3,518.18% 100.00%
DPS 7.00 1.50 2.00 3.00 6.00 1.50 2.00 130.00%
  QoQ % 366.67% -25.00% -33.33% -50.00% 300.00% -25.00% -
  Horiz. % 350.00% 75.00% 100.00% 150.00% 300.00% 75.00% 100.00%
NAPS 0.8649 0.8354 0.8358 0.8336 0.7868 0.7895 0.7537 9.58%
  QoQ % 3.53% -0.05% 0.26% 5.95% -0.34% 4.75% -
  Horiz. % 114.75% 110.84% 110.89% 110.60% 104.39% 104.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 373,882
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 52.71 62.75 73.81 82.30 53.91 89.15 84.86 -27.14%
  QoQ % -16.00% -14.98% -10.32% 52.66% -39.53% 5.06% -
  Horiz. % 62.11% 73.95% 86.98% 96.98% 63.53% 105.06% 100.00%
EPS 6.28 8.68 8.63 11.14 -2.35 3.86 0.10 1,468.07%
  QoQ % -27.65% 0.58% -22.53% 574.04% -160.88% 3,760.00% -
  Horiz. % 6,280.00% 8,680.00% 8,630.00% 11,140.00% -2,350.00% 3,860.00% 100.00%
DPS 7.00 1.49 1.99 2.99 5.98 1.50 1.99 130.76%
  QoQ % 369.80% -25.13% -33.44% -50.00% 298.67% -24.62% -
  Horiz. % 351.76% 74.87% 100.00% 150.25% 300.50% 75.38% 100.00%
NAPS 0.8649 0.8290 0.8334 0.8312 0.7845 0.7872 0.7515 9.79%
  QoQ % 4.33% -0.53% 0.26% 5.95% -0.34% 4.75% -
  Horiz. % 115.09% 110.31% 110.90% 110.61% 104.39% 104.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.3950 0.3050 0.2350 0.3600 0.3600 0.4150 0.3750 -
P/RPS 0.75 0.48 0.32 0.44 0.67 0.46 0.44 42.56%
  QoQ % 56.25% 50.00% -27.27% -34.33% 45.65% 4.55% -
  Horiz. % 170.45% 109.09% 72.73% 100.00% 152.27% 104.55% 100.00%
P/EPS 6.35 3.49 2.72 3.22 -15.27 10.73 365.31 -93.24%
  QoQ % 81.95% 28.31% -15.53% 121.09% -242.31% -97.06% -
  Horiz. % 1.74% 0.96% 0.74% 0.88% -4.18% 2.94% 100.00%
EY 15.74 28.67 36.82 31.03 -6.55 9.32 0.27 1,392.37%
  QoQ % -45.10% -22.13% 18.66% 573.74% -170.28% 3,351.85% -
  Horiz. % 5,829.63% 10,618.52% 13,637.04% 11,492.59% -2,425.93% 3,451.85% 100.00%
DY 17.72 4.92 8.51 8.33 16.67 3.61 5.33 122.27%
  QoQ % 260.16% -42.19% 2.16% -50.03% 361.77% -32.27% -
  Horiz. % 332.46% 92.31% 159.66% 156.29% 312.76% 67.73% 100.00%
P/NAPS 0.46 0.37 0.28 0.43 0.46 0.53 0.50 -5.39%
  QoQ % 24.32% 32.14% -34.88% -6.52% -13.21% 6.00% -
  Horiz. % 92.00% 74.00% 56.00% 86.00% 92.00% 106.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 27/08/20 18/06/20 27/02/20 20/11/19 29/08/19 23/05/19 -
Price 0.4850 0.4500 0.2850 0.3450 0.3700 0.3600 0.4250 -
P/RPS 0.92 0.71 0.38 0.42 0.68 0.40 0.50 49.99%
  QoQ % 29.58% 86.84% -9.52% -38.24% 70.00% -20.00% -
  Horiz. % 184.00% 142.00% 76.00% 84.00% 136.00% 80.00% 100.00%
P/EPS 7.80 5.15 3.29 3.09 -15.69 9.31 414.01 -92.87%
  QoQ % 51.46% 56.53% 6.47% 119.69% -268.53% -97.75% -
  Horiz. % 1.88% 1.24% 0.79% 0.75% -3.79% 2.25% 100.00%
EY 12.82 19.43 30.36 32.38 -6.37 10.74 0.24 1,308.11%
  QoQ % -34.02% -36.00% -6.24% 608.32% -159.31% 4,375.00% -
  Horiz. % 5,341.67% 8,095.83% 12,650.00% 13,491.67% -2,654.17% 4,475.00% 100.00%
DY 14.43 3.33 7.02 8.70 16.22 4.17 4.71 110.51%
  QoQ % 333.33% -52.56% -19.31% -46.36% 288.97% -11.46% -
  Horiz. % 306.37% 70.70% 149.04% 184.71% 344.37% 88.54% 100.00%
P/NAPS 0.56 0.54 0.34 0.41 0.47 0.46 0.56 -
  QoQ % 3.70% 58.82% -17.07% -12.77% 2.17% -17.86% -
  Horiz. % 100.00% 96.43% 60.71% 73.21% 83.93% 82.14% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS