Highlights

[FAJAR] YoY Annual (Unaudited) 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 YoY -     125.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 234,607 333,299 395,630 453,320 423,914 387,526 313,581 -4.72%
  YoY % -29.61% -15.75% -12.73% 6.94% 9.39% 23.58% -
  Horiz. % 74.82% 106.29% 126.17% 144.56% 135.18% 123.58% 100.00%
PBT 38,258 42,105 58,635 107,233 49,010 5,157 4,793 41.32%
  YoY % -9.14% -28.19% -45.32% 118.80% 850.36% 7.59% -
  Horiz. % 798.21% 878.47% 1,223.35% 2,237.28% 1,022.53% 107.59% 100.00%
Tax -2,096 -15,176 -17,683 -27,594 -17,449 -5,252 -1,864 1.97%
  YoY % 86.19% 14.18% 35.92% -58.14% -232.24% -181.76% -
  Horiz. % 112.45% 814.16% 948.66% 1,480.36% 936.11% 281.76% 100.00%
NP 36,162 26,929 40,952 79,639 31,561 -95 2,929 51.97%
  YoY % 34.29% -34.24% -48.58% 152.33% 33,322.11% -103.24% -
  Horiz. % 1,234.62% 919.39% 1,398.16% 2,718.98% 1,077.53% -3.24% 100.00%
NP to SH 32,442 14,415 17,463 38,791 10,742 -2,592 3,026 48.44%
  YoY % 125.06% -17.45% -54.98% 261.12% 514.43% -185.66% -
  Horiz. % 1,072.11% 476.37% 577.10% 1,281.92% 354.99% -85.66% 100.00%
Tax Rate 5.48 % 36.04 % 30.16 % 25.73 % 35.60 % 101.84 % 38.89 % -27.84%
  YoY % -84.79% 19.50% 17.22% -27.72% -65.04% 161.87% -
  Horiz. % 14.09% 92.67% 77.55% 66.16% 91.54% 261.87% 100.00%
Total Cost 198,445 306,370 354,678 373,681 392,353 387,621 310,652 -7.19%
  YoY % -35.23% -13.62% -5.09% -4.76% 1.22% 24.78% -
  Horiz. % 63.88% 98.62% 114.17% 120.29% 126.30% 124.78% 100.00%
Net Worth 309,958 294,304 287,035 263,749 213,062 208,541 152,709 12.51%
  YoY % 5.32% 2.53% 8.83% 23.79% 2.17% 36.56% -
  Horiz. % 202.97% 192.72% 187.96% 172.71% 139.52% 136.56% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 5,565 5,591 5,591 36 33 32 - -
  YoY % -0.47% 0.00% 15,338.29% 8.15% 2.07% 0.00% -
  Horiz. % 16,962.66% 17,042.35% 17,042.35% 110.39% 102.07% 100.00% -
Div Payout % 17.16 % 38.79 % 32.02 % 0.09 % 0.31 % - % - % -
  YoY % -55.76% 21.14% 35,477.78% -70.97% 0.00% 0.00% -
  Horiz. % 5,535.48% 12,512.90% 10,329.03% 29.03% 100.00% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 309,958 294,304 287,035 263,749 213,062 208,541 152,709 12.51%
  YoY % 5.32% 2.53% 8.83% 23.79% 2.17% 36.56% -
  Horiz. % 202.97% 192.72% 187.96% 172.71% 139.52% 136.56% 100.00%
NOSH 371,030 372,773 372,773 362,194 334,899 328,101 207,260 10.18%
  YoY % -0.47% 0.00% 2.92% 8.15% 2.07% 58.30% -
  Horiz. % 179.02% 179.86% 179.86% 174.75% 161.58% 158.30% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 15.41 % 8.08 % 10.35 % 17.57 % 7.45 % -0.02 % 0.93 % 59.60%
  YoY % 90.72% -21.93% -41.09% 135.84% 37,350.00% -102.15% -
  Horiz. % 1,656.99% 868.82% 1,112.90% 1,889.25% 801.08% -2.15% 100.00%
ROE 10.47 % 4.90 % 6.08 % 14.71 % 5.04 % -1.24 % 1.98 % 31.96%
  YoY % 113.67% -19.41% -58.67% 191.87% 506.45% -162.63% -
  Horiz. % 528.79% 247.47% 307.07% 742.93% 254.55% -62.63% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 63.23 89.41 106.13 125.16 126.58 118.11 151.30 -13.52%
  YoY % -29.28% -15.75% -15.20% -1.12% 7.17% -21.94% -
  Horiz. % 41.79% 59.09% 70.15% 82.72% 83.66% 78.06% 100.00%
EPS 8.73 3.87 4.72 10.71 3.21 -0.79 1.46 34.69%
  YoY % 125.58% -18.01% -55.93% 233.64% 506.33% -154.11% -
  Horiz. % 597.95% 265.07% 323.29% 733.56% 219.86% -54.11% 100.00%
DPS 1.50 1.50 1.50 0.01 0.01 0.01 0.00 -
  YoY % 0.00% 0.00% 14,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 15,000.00% 15,000.00% 15,000.00% 100.00% 100.00% 100.00% -
NAPS 0.8354 0.7895 0.7700 0.7282 0.6362 0.6356 0.7368 2.11%
  YoY % 5.81% 2.53% 5.74% 14.46% 0.09% -13.74% -
  Horiz. % 113.38% 107.15% 104.51% 98.83% 86.35% 86.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 373,882
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 62.75 89.15 105.82 121.25 113.38 103.65 83.87 -4.72%
  YoY % -29.61% -15.75% -12.73% 6.94% 9.39% 23.58% -
  Horiz. % 74.82% 106.30% 126.17% 144.57% 135.19% 123.58% 100.00%
EPS 8.68 3.86 4.67 10.38 2.87 -0.69 0.81 48.43%
  YoY % 124.87% -17.34% -55.01% 261.67% 515.94% -185.19% -
  Horiz. % 1,071.60% 476.54% 576.54% 1,281.48% 354.32% -85.19% 100.00%
DPS 1.49 1.50 1.50 0.01 0.01 0.01 0.00 -
  YoY % -0.67% 0.00% 14,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 14,900.00% 15,000.00% 15,000.00% 100.00% 100.00% 100.00% -
NAPS 0.8290 0.7872 0.7677 0.7054 0.5699 0.5578 0.4084 12.51%
  YoY % 5.31% 2.54% 8.83% 23.78% 2.17% 36.58% -
  Horiz. % 202.99% 192.75% 187.98% 172.72% 139.54% 136.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3050 0.4150 0.3850 0.9800 0.5500 0.4400 0.5700 -
P/RPS 0.48 0.46 0.36 0.78 0.43 0.37 0.38 3.97%
  YoY % 4.35% 27.78% -53.85% 81.40% 16.22% -2.63% -
  Horiz. % 126.32% 121.05% 94.74% 205.26% 113.16% 97.37% 100.00%
P/EPS 3.49 10.73 8.22 9.15 17.15 -55.70 39.04 -33.11%
  YoY % -67.47% 30.54% -10.16% -46.65% 130.79% -242.67% -
  Horiz. % 8.94% 27.48% 21.06% 23.44% 43.93% -142.67% 100.00%
EY 28.67 9.32 12.17 10.93 5.83 -1.80 2.56 49.52%
  YoY % 207.62% -23.42% 11.34% 87.48% 423.89% -170.31% -
  Horiz. % 1,119.92% 364.06% 475.39% 426.95% 227.73% -70.31% 100.00%
DY 4.92 3.61 3.90 0.01 0.02 0.02 0.00 -
  YoY % 36.29% -7.44% 38,900.00% -50.00% 0.00% 0.00% -
  Horiz. % 24,600.00% 18,050.00% 19,500.00% 50.00% 100.00% 100.00% -
P/NAPS 0.37 0.53 0.50 1.35 0.86 0.69 0.77 -11.49%
  YoY % -30.19% 6.00% -62.96% 56.98% 24.64% -10.39% -
  Horiz. % 48.05% 68.83% 64.94% 175.32% 111.69% 89.61% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 28/08/18 24/08/17 23/08/16 27/08/15 28/08/14 -
Price 0.4500 0.3600 0.4850 0.9250 0.5350 0.3600 0.5550 -
P/RPS 0.71 0.40 0.46 0.74 0.42 0.30 0.37 11.46%
  YoY % 77.50% -13.04% -37.84% 76.19% 40.00% -18.92% -
  Horiz. % 191.89% 108.11% 124.32% 200.00% 113.51% 81.08% 100.00%
P/EPS 5.15 9.31 10.35 8.64 16.68 -45.57 38.01 -28.31%
  YoY % -44.68% -10.05% 19.79% -48.20% 136.60% -219.89% -
  Horiz. % 13.55% 24.49% 27.23% 22.73% 43.88% -119.89% 100.00%
EY 19.43 10.74 9.66 11.58 6.00 -2.19 2.63 39.51%
  YoY % 80.91% 11.18% -16.58% 93.00% 373.97% -183.27% -
  Horiz. % 738.78% 408.37% 367.30% 440.30% 228.14% -83.27% 100.00%
DY 3.33 4.17 3.09 0.01 0.02 0.03 0.00 -
  YoY % -20.14% 34.95% 30,800.00% -50.00% -33.33% 0.00% -
  Horiz. % 11,100.00% 13,900.00% 10,300.00% 33.33% 66.67% 100.00% -
P/NAPS 0.54 0.46 0.63 1.27 0.84 0.57 0.75 -5.32%
  YoY % 17.39% -26.98% -50.39% 51.19% 47.37% -24.00% -
  Horiz. % 72.00% 61.33% 84.00% 169.33% 112.00% 76.00% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+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