Highlights

[FAJAR] QoQ Cumulative Quarter Result on 2019-03-31 [#3]

Stock [FAJAR]: FAJARBARU BUILDER GROUP BHD
Announcement Date 23-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -96.63%    YoY -     -98.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 153,860 50,393 333,299 237,969 167,565 105,086 395,630 -46.63%
  QoQ % 205.32% -84.88% 40.06% 42.02% 59.46% -73.44% -
  Horiz. % 38.89% 12.74% 84.25% 60.15% 42.35% 26.56% 100.00%
PBT 28,188 1,848 42,105 21,673 21,926 9,807 58,635 -38.55%
  QoQ % 1,425.32% -95.61% 94.27% -1.15% 123.57% -83.27% -
  Horiz. % 48.07% 3.15% 71.81% 36.96% 37.39% 16.73% 100.00%
Tax -7,764 -4,667 -15,176 -9,693 -7,116 -2,452 -17,683 -42.15%
  QoQ % -66.36% 69.25% -56.57% -36.21% -190.21% 86.13% -
  Horiz. % 43.91% 26.39% 85.82% 54.82% 40.24% 13.87% 100.00%
NP 20,424 -2,819 26,929 11,980 14,810 7,355 40,952 -37.03%
  QoQ % 824.51% -110.47% 124.78% -19.11% 101.36% -82.04% -
  Horiz. % 49.87% -6.88% 65.76% 29.25% 36.16% 17.96% 100.00%
NP to SH 20,826 -2,197 14,415 287 8,508 4,735 17,463 12.42%
  QoQ % 1,047.93% -115.24% 4,922.65% -96.63% 79.68% -72.89% -
  Horiz. % 119.26% -12.58% 82.55% 1.64% 48.72% 27.11% 100.00%
Tax Rate 27.54 % 252.54 % 36.04 % 44.72 % 32.45 % 25.00 % 30.16 % -5.86%
  QoQ % -89.09% 600.72% -19.41% 37.81% 29.80% -17.11% -
  Horiz. % 91.31% 837.33% 119.50% 148.28% 107.59% 82.89% 100.00%
Total Cost 133,436 53,212 306,370 225,989 152,755 97,731 354,678 -47.79%
  QoQ % 150.76% -82.63% 35.57% 47.94% 56.30% -72.45% -
  Horiz. % 37.62% 15.00% 86.38% 63.72% 43.07% 27.55% 100.00%
Net Worth 310,776 293,299 294,304 280,959 289,570 290,203 287,035 5.43%
  QoQ % 5.96% -0.34% 4.75% -2.97% -0.22% 1.10% -
  Horiz. % 108.27% 102.18% 102.53% 97.88% 100.88% 101.10% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,592 5,591 5,591 5,591 5,591 5,591 5,591 0.01%
  QoQ % 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.01% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 26.85 % - % 38.79 % 1,948.29 % 65.72 % 118.09 % 32.02 % -11.05%
  QoQ % 0.00% 0.00% -98.01% 2,864.53% -44.35% 268.80% -
  Horiz. % 83.85% 0.00% 121.14% 6,084.60% 205.25% 368.80% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 310,776 293,299 294,304 280,959 289,570 290,203 287,035 5.43%
  QoQ % 5.96% -0.34% 4.75% -2.97% -0.22% 1.10% -
  Horiz. % 108.27% 102.18% 102.53% 97.88% 100.88% 101.10% 100.00%
NOSH 372,812 372,775 372,773 372,773 372,773 372,773 372,773 0.01%
  QoQ % 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.01% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 13.27 % -5.59 % 8.08 % 5.03 % 8.84 % 7.00 % 10.35 % 17.97%
  QoQ % 337.39% -169.18% 60.64% -43.10% 26.29% -32.37% -
  Horiz. % 128.21% -54.01% 78.07% 48.60% 85.41% 67.63% 100.00%
ROE 6.70 % -0.75 % 4.90 % 0.10 % 2.94 % 1.63 % 6.08 % 6.67%
  QoQ % 993.33% -115.31% 4,800.00% -96.60% 80.37% -73.19% -
  Horiz. % 110.20% -12.34% 80.59% 1.64% 48.36% 26.81% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 41.27 13.52 89.41 63.84 44.95 28.19 106.13 -46.63%
  QoQ % 205.25% -84.88% 40.05% 42.02% 59.45% -73.44% -
  Horiz. % 38.89% 12.74% 84.25% 60.15% 42.35% 26.56% 100.00%
EPS 5.59 -0.59 3.87 0.08 2.28 1.27 4.72 11.90%
  QoQ % 1,047.46% -115.25% 4,737.50% -96.49% 79.53% -73.09% -
  Horiz. % 118.43% -12.50% 81.99% 1.69% 48.31% 26.91% 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 0.8336 0.7868 0.7895 0.7537 0.7768 0.7785 0.7700 5.42%
  QoQ % 5.95% -0.34% 4.75% -2.97% -0.22% 1.10% -
  Horiz. % 108.26% 102.18% 102.53% 97.88% 100.88% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 373,882
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 41.15 13.48 89.15 63.65 44.82 28.11 105.82 -46.63%
  QoQ % 205.27% -84.88% 40.06% 42.01% 59.45% -73.44% -
  Horiz. % 38.89% 12.74% 84.25% 60.15% 42.35% 26.56% 100.00%
EPS 5.57 -0.59 3.86 0.08 2.28 1.27 4.67 12.43%
  QoQ % 1,044.07% -115.28% 4,725.00% -96.49% 79.53% -72.81% -
  Horiz. % 119.27% -12.63% 82.66% 1.71% 48.82% 27.19% 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 0.8312 0.7845 0.7872 0.7515 0.7745 0.7762 0.7677 5.43%
  QoQ % 5.95% -0.34% 4.75% -2.97% -0.22% 1.11% -
  Horiz. % 108.27% 102.19% 102.54% 97.89% 100.89% 101.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.3600 0.3600 0.4150 0.3750 0.3150 0.4050 0.3850 -
P/RPS 0.87 2.66 0.46 0.59 0.70 1.44 0.36 79.80%
  QoQ % -67.29% 478.26% -22.03% -15.71% -51.39% 300.00% -
  Horiz. % 241.67% 738.89% 127.78% 163.89% 194.44% 400.00% 100.00%
P/EPS 6.44 -61.08 10.73 487.07 13.80 31.88 8.22 -14.98%
  QoQ % 110.54% -669.25% -97.80% 3,429.49% -56.71% 287.83% -
  Horiz. % 78.35% -743.07% 130.54% 5,925.43% 167.88% 387.83% 100.00%
EY 15.52 -1.64 9.32 0.21 7.25 3.14 12.17 17.55%
  QoQ % 1,046.34% -117.60% 4,338.10% -97.10% 130.89% -74.20% -
  Horiz. % 127.53% -13.48% 76.58% 1.73% 59.57% 25.80% 100.00%
DY 4.17 4.17 3.61 4.00 4.76 3.70 3.90 4.55%
  QoQ % 0.00% 15.51% -9.75% -15.97% 28.65% -5.13% -
  Horiz. % 106.92% 106.92% 92.56% 102.56% 122.05% 94.87% 100.00%
P/NAPS 0.43 0.46 0.53 0.50 0.41 0.52 0.50 -9.54%
  QoQ % -6.52% -13.21% 6.00% 21.95% -21.15% 4.00% -
  Horiz. % 86.00% 92.00% 106.00% 100.00% 82.00% 104.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 20/11/19 29/08/19 23/05/19 21/02/19 29/11/18 28/08/18 -
Price 0.3450 0.3700 0.3600 0.4250 0.4150 0.3500 0.4850 -
P/RPS 0.84 2.74 0.40 0.67 0.92 1.24 0.46 49.24%
  QoQ % -69.34% 585.00% -40.30% -27.17% -25.81% 169.57% -
  Horiz. % 182.61% 595.65% 86.96% 145.65% 200.00% 269.57% 100.00%
P/EPS 6.18 -62.78 9.31 552.02 18.18 27.55 10.35 -29.02%
  QoQ % 109.84% -774.33% -98.31% 2,936.41% -34.01% 166.18% -
  Horiz. % 59.71% -606.57% 89.95% 5,333.53% 175.65% 266.18% 100.00%
EY 16.19 -1.59 10.74 0.18 5.50 3.63 9.66 40.96%
  QoQ % 1,118.24% -114.80% 5,866.67% -96.73% 51.52% -62.42% -
  Horiz. % 167.60% -16.46% 111.18% 1.86% 56.94% 37.58% 100.00%
DY 4.35 4.05 4.17 3.53 3.61 4.29 3.09 25.53%
  QoQ % 7.41% -2.88% 18.13% -2.22% -15.85% 38.83% -
  Horiz. % 140.78% 131.07% 134.95% 114.24% 116.83% 138.83% 100.00%
P/NAPS 0.41 0.47 0.46 0.56 0.53 0.45 0.63 -24.84%
  QoQ % -12.77% 2.17% -17.86% 5.66% 17.78% -28.57% -
  Horiz. % 65.08% 74.60% 73.02% 88.89% 84.13% 71.43% 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
 
 

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