Highlights

[FAJAR] QoQ Cumulative 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 -     34.10%    YoY -     125.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 106,508 70,242 49,273 234,607 206,974 153,860 50,393 64.62%
  QoQ % 51.63% 42.56% -79.00% 13.35% 34.52% 205.32% -
  Horiz. % 211.35% 139.39% 97.78% 465.55% 410.72% 305.32% 100.00%
PBT 30,206 22,460 13,086 38,258 27,217 28,188 1,848 542.97%
  QoQ % 34.49% 71.63% -65.80% 40.57% -3.44% 1,425.32% -
  Horiz. % 1,634.52% 1,215.37% 708.12% 2,070.24% 1,472.78% 1,525.32% 100.00%
Tax -7,109 -6,363 -3,831 -2,096 -137 -7,764 -4,667 32.35%
  QoQ % -11.72% -66.09% -82.78% -1,429.93% 98.24% -66.36% -
  Horiz. % 152.32% 136.34% 82.09% 44.91% 2.94% 166.36% 100.00%
NP 23,097 16,097 9,255 36,162 27,080 20,424 -2,819 -
  QoQ % 43.49% 73.93% -74.41% 33.54% 32.59% 824.51% -
  Horiz. % -819.33% -571.02% -328.31% -1,282.80% -960.62% -724.51% 100.00%
NP to SH 19,138 12,207 5,812 32,442 24,192 20,826 -2,197 -
  QoQ % 56.78% 110.03% -82.08% 34.10% 16.16% 1,047.93% -
  Horiz. % -871.10% -555.62% -264.54% -1,476.65% -1,101.14% -947.93% 100.00%
Tax Rate 23.54 % 28.33 % 29.28 % 5.48 % 0.50 % 27.54 % 252.54 % -79.41%
  QoQ % -16.91% -3.24% 434.31% 996.00% -98.18% -89.09% -
  Horiz. % 9.32% 11.22% 11.59% 2.17% 0.20% 10.91% 100.00%
Total Cost 83,411 54,145 40,018 198,445 179,894 133,436 53,212 34.90%
  QoQ % 54.05% 35.30% -79.83% 10.31% 34.82% 150.76% -
  Horiz. % 156.75% 101.75% 75.20% 372.93% 338.07% 250.76% 100.00%
Net Worth 356,234 338,509 323,370 309,958 311,577 310,776 293,299 13.82%
  QoQ % 5.24% 4.68% 4.33% -0.52% 0.26% 5.96% -
  Horiz. % 121.46% 115.41% 110.25% 105.68% 106.23% 105.96% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 6,489 5,562 6,542 5,565 5,591 5,592 5,591 10.42%
  QoQ % 16.67% -14.99% 17.56% -0.47% -0.01% 0.01% -
  Horiz. % 116.05% 99.47% 117.01% 99.53% 100.00% 100.01% 100.00%
Div Payout % 33.91 % 45.56 % 112.58 % 17.16 % 23.11 % 26.85 % - % -
  QoQ % -25.57% -59.53% 556.06% -25.75% -13.93% 0.00% -
  Horiz. % 126.29% 169.68% 419.29% 63.91% 86.07% 100.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 356,234 338,509 323,370 309,958 311,577 310,776 293,299 13.82%
  QoQ % 5.24% 4.68% 4.33% -0.52% 0.26% 5.96% -
  Horiz. % 121.46% 115.41% 110.25% 105.68% 106.23% 105.96% 100.00%
NOSH 370,807 370,807 373,882 371,030 372,790 372,812 372,775 -0.35%
  QoQ % 0.00% -0.82% 0.77% -0.47% -0.01% 0.01% -
  Horiz. % 99.47% 99.47% 100.30% 99.53% 100.00% 100.01% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 21.69 % 22.92 % 18.78 % 15.41 % 13.08 % 13.27 % -5.59 % -
  QoQ % -5.37% 22.04% 21.87% 17.81% -1.43% 337.39% -
  Horiz. % -388.01% -410.02% -335.96% -275.67% -233.99% -237.39% 100.00%
ROE 5.37 % 3.61 % 1.80 % 10.47 % 7.76 % 6.70 % -0.75 % -
  QoQ % 48.75% 100.56% -82.81% 34.92% 15.82% 993.33% -
  Horiz. % -716.00% -481.33% -240.00% -1,396.00% -1,034.67% -893.33% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 28.72 18.94 13.18 63.23 55.52 41.27 13.52 65.17%
  QoQ % 51.64% 43.70% -79.16% 13.89% 34.53% 205.25% -
  Horiz. % 212.43% 140.09% 97.49% 467.68% 410.65% 305.25% 100.00%
EPS 5.16 3.29 1.57 8.73 6.49 5.59 -0.59 -
  QoQ % 56.84% 109.55% -82.02% 34.51% 16.10% 1,047.46% -
  Horiz. % -874.58% -557.63% -266.10% -1,479.66% -1,100.00% -947.46% 100.00%
DPS 1.75 1.50 1.75 1.50 1.50 1.50 1.50 10.81%
  QoQ % 16.67% -14.29% 16.67% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 100.00% 116.67% 100.00% 100.00% 100.00% 100.00%
NAPS 0.9607 0.9129 0.8649 0.8354 0.8358 0.8336 0.7868 14.23%
  QoQ % 5.24% 5.55% 3.53% -0.05% 0.26% 5.95% -
  Horiz. % 122.10% 116.03% 109.93% 106.18% 106.23% 105.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 373,882
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 28.49 18.79 13.18 62.75 55.36 41.15 13.48 64.62%
  QoQ % 51.62% 42.56% -79.00% 13.35% 34.53% 205.27% -
  Horiz. % 211.35% 139.39% 97.77% 465.50% 410.68% 305.27% 100.00%
EPS 5.12 3.26 1.57 8.68 6.47 5.57 -0.59 -
  QoQ % 57.06% 107.64% -81.91% 34.16% 16.16% 1,044.07% -
  Horiz. % -867.80% -552.54% -266.10% -1,471.19% -1,096.61% -944.07% 100.00%
DPS 1.74 1.49 1.75 1.49 1.50 1.50 1.50 10.39%
  QoQ % 16.78% -14.86% 17.45% -0.67% 0.00% 0.00% -
  Horiz. % 116.00% 99.33% 116.67% 99.33% 100.00% 100.00% 100.00%
NAPS 0.9528 0.9054 0.8649 0.8290 0.8334 0.8312 0.7845 13.82%
  QoQ % 5.24% 4.68% 4.33% -0.53% 0.26% 5.95% -
  Horiz. % 121.45% 115.41% 110.25% 105.67% 106.23% 105.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.7450 0.5500 0.3950 0.3050 0.2350 0.3600 0.3600 -
P/RPS 2.59 2.90 3.00 0.48 0.42 0.87 2.66 -1.76%
  QoQ % -10.69% -3.33% 525.00% 14.29% -51.72% -67.29% -
  Horiz. % 97.37% 109.02% 112.78% 18.05% 15.79% 32.71% 100.00%
P/EPS 14.43 16.71 25.41 3.49 3.62 6.44 -61.08 -
  QoQ % -13.64% -34.24% 628.08% -3.59% -43.79% 110.54% -
  Horiz. % -23.62% -27.36% -41.60% -5.71% -5.93% -10.54% 100.00%
EY 6.93 5.99 3.94 28.67 27.61 15.52 -1.64 -
  QoQ % 15.69% 52.03% -86.26% 3.84% 77.90% 1,046.34% -
  Horiz. % -422.56% -365.24% -240.24% -1,748.17% -1,683.54% -946.34% 100.00%
DY 2.35 2.73 4.43 4.92 6.38 4.17 4.17 -31.75%
  QoQ % -13.92% -38.37% -9.96% -22.88% 53.00% 0.00% -
  Horiz. % 56.35% 65.47% 106.24% 117.99% 153.00% 100.00% 100.00%
P/NAPS 0.78 0.60 0.46 0.37 0.28 0.43 0.46 42.15%
  QoQ % 30.00% 30.43% 24.32% 32.14% -34.88% -6.52% -
  Horiz. % 169.57% 130.43% 100.00% 80.43% 60.87% 93.48% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 21/05/21 - 30/11/20 27/08/20 18/06/20 27/02/20 20/11/19 -
Price 0.7600 0.6800 0.4850 0.4500 0.2850 0.3450 0.3700 -
P/RPS 2.65 3.59 3.68 0.71 0.51 0.84 2.74 -2.20%
  QoQ % -26.18% -2.45% 418.31% 39.22% -39.29% -69.34% -
  Horiz. % 96.72% 131.02% 134.31% 25.91% 18.61% 30.66% 100.00%
P/EPS 14.73 20.66 31.20 5.15 4.39 6.18 -62.78 -
  QoQ % -28.70% -33.78% 505.83% 17.31% -28.96% 109.84% -
  Horiz. % -23.46% -32.91% -49.70% -8.20% -6.99% -9.84% 100.00%
EY 6.79 4.84 3.21 19.43 22.77 16.19 -1.59 -
  QoQ % 40.29% 50.78% -83.48% -14.67% 40.64% 1,118.24% -
  Horiz. % -427.04% -304.40% -201.89% -1,222.01% -1,432.08% -1,018.24% 100.00%
DY 2.30 2.21 3.61 3.33 5.26 4.35 4.05 -31.40%
  QoQ % 4.07% -38.78% 8.41% -36.69% 20.92% 7.41% -
  Horiz. % 56.79% 54.57% 89.14% 82.22% 129.88% 107.41% 100.00%
P/NAPS 0.79 0.74 0.56 0.54 0.34 0.41 0.47 41.32%
  QoQ % 6.76% 32.14% 3.70% 58.82% -17.07% -12.77% -
  Horiz. % 168.09% 157.45% 119.15% 114.89% 72.34% 87.23% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS