Highlights

[FAJAR] QoQ TTM Result on 2015-06-30 [#4]

Stock [FAJAR]: FAJARBARU BUILDER GROUP BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     -166.41%    YoY -     -185.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 432,724 444,423 414,215 387,526 374,137 323,024 318,701 22.59%
  QoQ % -2.63% 7.29% 6.89% 3.58% 15.82% 1.36% -
  Horiz. % 135.78% 139.45% 129.97% 121.60% 117.39% 101.36% 100.00%
PBT 46,266 37,316 15,982 5,157 4,894 4,148 4,884 347.09%
  QoQ % 23.98% 133.49% 209.91% 5.37% 17.98% -15.07% -
  Horiz. % 947.30% 764.05% 327.23% 105.59% 100.20% 84.93% 100.00%
Tax -18,043 -13,693 -8,572 -5,252 -2,252 -2,083 -2,328 291.15%
  QoQ % -31.77% -59.74% -63.21% -133.21% -8.11% 10.52% -
  Horiz. % 775.04% 588.19% 368.21% 225.60% 96.74% 89.48% 100.00%
NP 28,223 23,623 7,410 -95 2,642 2,065 2,556 395.14%
  QoQ % 19.47% 218.80% 7,900.00% -103.60% 27.94% -19.21% -
  Horiz. % 1,104.19% 924.22% 289.91% -3.72% 103.36% 80.79% 100.00%
NP to SH 7,977 5,896 -927 -2,592 3,903 4,076 3,401 76.44%
  QoQ % 35.30% 736.03% 64.24% -166.41% -4.24% 19.85% -
  Horiz. % 234.55% 173.36% -27.26% -76.21% 114.76% 119.85% 100.00%
Tax Rate 39.00 % 36.69 % 53.64 % 101.84 % 46.02 % 50.22 % 47.67 % -12.52%
  QoQ % 6.30% -31.60% -47.33% 121.30% -8.36% 5.35% -
  Horiz. % 81.81% 76.97% 112.52% 213.64% 96.54% 105.35% 100.00%
Total Cost 404,501 420,800 406,805 387,621 371,495 320,959 316,145 17.84%
  QoQ % -3.87% 3.44% 4.95% 4.34% 15.75% 1.52% -
  Horiz. % 127.95% 133.10% 128.68% 122.61% 117.51% 101.52% 100.00%
Net Worth 235,193 229,045 217,420 192,325 213,844 212,511 149,146 35.44%
  QoQ % 2.68% 5.35% 13.05% -10.06% 0.63% 42.49% -
  Horiz. % 157.69% 153.57% 145.78% 128.95% 143.38% 142.49% 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 96 96 63 30 0 0 0 -
  QoQ % 0.00% 52.02% 109.22% 0.00% 0.00% 0.00% -
  Horiz. % 318.05% 318.05% 209.22% 100.00% - - -
Div Payout % 1.21 % 1.63 % - % - % - % - % - % -
  QoQ % -25.77% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.23% 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 235,193 229,045 217,420 192,325 213,844 212,511 149,146 35.44%
  QoQ % 2.68% 5.35% 13.05% -10.06% 0.63% 42.49% -
  Horiz. % 157.69% 153.57% 145.78% 128.95% 143.38% 142.49% 100.00%
NOSH 329,080 329,325 330,476 302,588 325,833 328,000 226,734 28.16%
  QoQ % -0.07% -0.35% 9.22% -7.13% -0.66% 44.66% -
  Horiz. % 145.14% 145.25% 145.75% 133.46% 143.71% 144.66% 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 6.52 % 5.32 % 1.79 % -0.02 % 0.71 % 0.64 % 0.80 % 304.47%
  QoQ % 22.56% 197.21% 9,050.00% -102.82% 10.94% -20.00% -
  Horiz. % 815.00% 665.00% 223.75% -2.50% 88.75% 80.00% 100.00%
ROE 3.39 % 2.57 % -0.43 % -1.35 % 1.83 % 1.92 % 2.28 % 30.24%
  QoQ % 31.91% 697.67% 68.15% -173.77% -4.69% -15.79% -
  Horiz. % 148.68% 112.72% -18.86% -59.21% 80.26% 84.21% 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 131.49 134.95 125.34 128.07 114.82 98.48 140.56 -4.35%
  QoQ % -2.56% 7.67% -2.13% 11.54% 16.59% -29.94% -
  Horiz. % 93.55% 96.01% 89.17% 91.11% 81.69% 70.06% 100.00%
EPS 2.42 1.79 -0.28 -0.86 1.20 1.24 1.50 37.52%
  QoQ % 35.20% 739.29% 67.44% -171.67% -3.23% -17.33% -
  Horiz. % 161.33% 119.33% -18.67% -57.33% 80.00% 82.67% 100.00%
DPS 0.03 0.03 0.02 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 50.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 300.00% 200.00% 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 115.74 118.87 110.79 103.65 100.07 86.40 85.24 22.60%
  QoQ % -2.63% 7.29% 6.89% 3.58% 15.82% 1.36% -
  Horiz. % 135.78% 139.45% 129.97% 121.60% 117.40% 101.36% 100.00%
EPS 2.13 1.58 -0.25 -0.69 1.04 1.09 0.91 76.20%
  QoQ % 34.81% 732.00% 63.77% -166.35% -4.59% 19.78% -
  Horiz. % 234.07% 173.63% -27.47% -75.82% 114.29% 119.78% 100.00%
DPS 0.03 0.03 0.02 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 50.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 300.00% 200.00% 100.00% - - -
NAPS 0.6291 0.6126 0.5815 0.5144 0.5720 0.5684 0.3989 35.45%
  QoQ % 2.69% 5.35% 13.04% -10.07% 0.63% 42.49% -
  Horiz. % 157.71% 153.57% 145.78% 128.95% 143.39% 142.49% 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 0.44 0.38 0.35 0.34 0.37 0.41 0.36 14.30%
  QoQ % 15.79% 8.57% 2.94% -8.11% -9.76% 13.89% -
  Horiz. % 122.22% 105.56% 97.22% 94.44% 102.78% 113.89% 100.00%
P/EPS 24.13 28.77 -155.08 -51.37 35.90 32.59 33.67 -19.90%
  QoQ % -16.13% 118.55% -201.89% -243.09% 10.16% -3.21% -
  Horiz. % 71.67% 85.45% -460.59% -152.57% 106.62% 96.79% 100.00%
EY 4.14 3.48 -0.64 -1.95 2.79 3.07 2.97 24.76%
  QoQ % 18.97% 643.75% 67.18% -169.89% -9.12% 3.37% -
  Horiz. % 139.39% 117.17% -21.55% -65.66% 93.94% 103.37% 100.00%
DY 0.05 0.06 0.04 0.02 0.00 0.00 0.00 -
  QoQ % -16.67% 50.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.00% 300.00% 200.00% 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 0.44 0.40 0.41 0.28 0.38 0.46 0.31 26.27%
  QoQ % 10.00% -2.44% 46.43% -26.32% -17.39% 48.39% -
  Horiz. % 141.94% 129.03% 132.26% 90.32% 122.58% 148.39% 100.00%
P/EPS 23.93 30.16 -183.60 -42.03 36.32 36.61 29.00 -12.01%
  QoQ % -20.66% 116.43% -336.83% -215.72% -0.79% 26.24% -
  Horiz. % 82.52% 104.00% -633.10% -144.93% 125.24% 126.24% 100.00%
EY 4.18 3.32 -0.54 -2.38 2.75 2.73 3.45 13.64%
  QoQ % 25.90% 714.81% 77.31% -186.55% 0.73% -20.87% -
  Horiz. % 121.16% 96.23% -15.65% -68.99% 79.71% 79.13% 100.00%
DY 0.05 0.05 0.04 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 25.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 166.67% 133.33% 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.
 


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
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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