Highlights

[FAJAR] QoQ Cumulative Quarter Result on 2019-09-30 [#1]

Stock [FAJAR]: FAJARBARU BUILDER GROUP BHD
Announcement Date 20-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     -115.24%    YoY -     -146.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 234,607 206,974 153,860 50,393 333,299 237,969 167,565 25.18%
  QoQ % 13.35% 34.52% 205.32% -84.88% 40.06% 42.02% -
  Horiz. % 140.01% 123.52% 91.82% 30.07% 198.91% 142.02% 100.00%
PBT 38,258 27,217 28,188 1,848 42,105 21,673 21,926 44.98%
  QoQ % 40.57% -3.44% 1,425.32% -95.61% 94.27% -1.15% -
  Horiz. % 174.49% 124.13% 128.56% 8.43% 192.03% 98.85% 100.00%
Tax -2,096 -137 -7,764 -4,667 -15,176 -9,693 -7,116 -55.76%
  QoQ % -1,429.93% 98.24% -66.36% 69.25% -56.57% -36.21% -
  Horiz. % 29.45% 1.93% 109.11% 65.58% 213.27% 136.21% 100.00%
NP 36,162 27,080 20,424 -2,819 26,929 11,980 14,810 81.43%
  QoQ % 33.54% 32.59% 824.51% -110.47% 124.78% -19.11% -
  Horiz. % 244.17% 182.85% 137.91% -19.03% 181.83% 80.89% 100.00%
NP to SH 32,442 24,192 20,826 -2,197 14,415 287 8,508 144.27%
  QoQ % 34.10% 16.16% 1,047.93% -115.24% 4,922.65% -96.63% -
  Horiz. % 381.31% 284.34% 244.78% -25.82% 169.43% 3.37% 100.00%
Tax Rate 5.48 % 0.50 % 27.54 % 252.54 % 36.04 % 44.72 % 32.45 % -69.48%
  QoQ % 996.00% -98.18% -89.09% 600.72% -19.41% 37.81% -
  Horiz. % 16.89% 1.54% 84.87% 778.24% 111.06% 137.81% 100.00%
Total Cost 198,445 179,894 133,436 53,212 306,370 225,989 152,755 19.08%
  QoQ % 10.31% 34.82% 150.76% -82.63% 35.57% 47.94% -
  Horiz. % 129.91% 117.77% 87.35% 34.83% 200.56% 147.94% 100.00%
Net Worth 309,958 311,577 310,776 293,299 294,304 280,959 289,570 4.64%
  QoQ % -0.52% 0.26% 5.96% -0.34% 4.75% -2.97% -
  Horiz. % 107.04% 107.60% 107.32% 101.29% 101.63% 97.03% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 5,565 5,591 5,592 5,591 5,591 5,591 5,591 -0.31%
  QoQ % -0.47% -0.01% 0.01% 0.00% 0.00% 0.00% -
  Horiz. % 99.53% 100.00% 100.01% 100.00% 100.00% 100.00% 100.00%
Div Payout % 17.16 % 23.11 % 26.85 % - % 38.79 % 1,948.29 % 65.72 % -59.18%
  QoQ % -25.75% -13.93% 0.00% 0.00% -98.01% 2,864.53% -
  Horiz. % 26.11% 35.16% 40.86% 0.00% 59.02% 2,964.53% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 309,958 311,577 310,776 293,299 294,304 280,959 289,570 4.64%
  QoQ % -0.52% 0.26% 5.96% -0.34% 4.75% -2.97% -
  Horiz. % 107.04% 107.60% 107.32% 101.29% 101.63% 97.03% 100.00%
NOSH 371,030 372,790 372,812 372,775 372,773 372,773 372,773 -0.31%
  QoQ % -0.47% -0.01% 0.01% 0.00% 0.00% 0.00% -
  Horiz. % 99.53% 100.00% 100.01% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 15.41 % 13.08 % 13.27 % -5.59 % 8.08 % 5.03 % 8.84 % 44.89%
  QoQ % 17.81% -1.43% 337.39% -169.18% 60.64% -43.10% -
  Horiz. % 174.32% 147.96% 150.11% -63.24% 91.40% 56.90% 100.00%
ROE 10.47 % 7.76 % 6.70 % -0.75 % 4.90 % 0.10 % 2.94 % 133.38%
  QoQ % 34.92% 15.82% 993.33% -115.31% 4,800.00% -96.60% -
  Horiz. % 356.12% 263.95% 227.89% -25.51% 166.67% 3.40% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 63.23 55.52 41.27 13.52 89.41 63.84 44.95 25.57%
  QoQ % 13.89% 34.53% 205.25% -84.88% 40.05% 42.02% -
  Horiz. % 140.67% 123.52% 91.81% 30.08% 198.91% 142.02% 100.00%
EPS 8.73 6.49 5.59 -0.59 3.87 0.08 2.28 144.95%
  QoQ % 34.51% 16.10% 1,047.46% -115.25% 4,737.50% -96.49% -
  Horiz. % 382.89% 284.65% 245.18% -25.88% 169.74% 3.51% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.8354 0.8358 0.8336 0.7868 0.7895 0.7537 0.7768 4.97%
  QoQ % -0.05% 0.26% 5.95% -0.34% 4.75% -2.97% -
  Horiz. % 107.54% 107.60% 107.31% 101.29% 101.63% 97.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 373,882
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 62.75 55.36 41.15 13.48 89.15 63.65 44.82 25.17%
  QoQ % 13.35% 34.53% 205.27% -84.88% 40.06% 42.01% -
  Horiz. % 140.00% 123.52% 91.81% 30.08% 198.91% 142.01% 100.00%
EPS 8.68 6.47 5.57 -0.59 3.86 0.08 2.28 144.01%
  QoQ % 34.16% 16.16% 1,044.07% -115.28% 4,725.00% -96.49% -
  Horiz. % 380.70% 283.77% 244.30% -25.88% 169.30% 3.51% 100.00%
DPS 1.49 1.50 1.50 1.50 1.50 1.50 1.50 -0.45%
  QoQ % -0.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.33% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.8290 0.8334 0.8312 0.7845 0.7872 0.7515 0.7745 4.64%
  QoQ % -0.53% 0.26% 5.95% -0.34% 4.75% -2.97% -
  Horiz. % 107.04% 107.60% 107.32% 101.29% 101.64% 97.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.3050 0.2350 0.3600 0.3600 0.4150 0.3750 0.3150 -
P/RPS 0.48 0.42 0.87 2.66 0.46 0.59 0.70 -22.26%
  QoQ % 14.29% -51.72% -67.29% 478.26% -22.03% -15.71% -
  Horiz. % 68.57% 60.00% 124.29% 380.00% 65.71% 84.29% 100.00%
P/EPS 3.49 3.62 6.44 -61.08 10.73 487.07 13.80 -60.04%
  QoQ % -3.59% -43.79% 110.54% -669.25% -97.80% 3,429.49% -
  Horiz. % 25.29% 26.23% 46.67% -442.61% 77.75% 3,529.49% 100.00%
EY 28.67 27.61 15.52 -1.64 9.32 0.21 7.25 150.28%
  QoQ % 3.84% 77.90% 1,046.34% -117.60% 4,338.10% -97.10% -
  Horiz. % 395.45% 380.83% 214.07% -22.62% 128.55% 2.90% 100.00%
DY 4.92 6.38 4.17 4.17 3.61 4.00 4.76 2.23%
  QoQ % -22.88% 53.00% 0.00% 15.51% -9.75% -15.97% -
  Horiz. % 103.36% 134.03% 87.61% 87.61% 75.84% 84.03% 100.00%
P/NAPS 0.37 0.28 0.43 0.46 0.53 0.50 0.41 -6.62%
  QoQ % 32.14% -34.88% -6.52% -13.21% 6.00% 21.95% -
  Horiz. % 90.24% 68.29% 104.88% 112.20% 129.27% 121.95% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 18/06/20 27/02/20 20/11/19 29/08/19 23/05/19 21/02/19 -
Price 0.4500 0.2850 0.3450 0.3700 0.3600 0.4250 0.4150 -
P/RPS 0.71 0.51 0.84 2.74 0.40 0.67 0.92 -15.88%
  QoQ % 39.22% -39.29% -69.34% 585.00% -40.30% -27.17% -
  Horiz. % 77.17% 55.43% 91.30% 297.83% 43.48% 72.83% 100.00%
P/EPS 5.15 4.39 6.18 -62.78 9.31 552.02 18.18 -56.90%
  QoQ % 17.31% -28.96% 109.84% -774.33% -98.31% 2,936.41% -
  Horiz. % 28.33% 24.15% 33.99% -345.32% 51.21% 3,036.41% 100.00%
EY 19.43 22.77 16.19 -1.59 10.74 0.18 5.50 132.14%
  QoQ % -14.67% 40.64% 1,118.24% -114.80% 5,866.67% -96.73% -
  Horiz. % 353.27% 414.00% 294.36% -28.91% 195.27% 3.27% 100.00%
DY 3.33 5.26 4.35 4.05 4.17 3.53 3.61 -5.24%
  QoQ % -36.69% 20.92% 7.41% -2.88% 18.13% -2.22% -
  Horiz. % 92.24% 145.71% 120.50% 112.19% 115.51% 97.78% 100.00%
P/NAPS 0.54 0.34 0.41 0.47 0.46 0.56 0.53 1.26%
  QoQ % 58.82% -17.07% -12.77% 2.17% -17.86% 5.66% -
  Horiz. % 101.89% 64.15% 77.36% 88.68% 86.79% 105.66% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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