Highlights

[FAJAR] YoY Annualized Quarter 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 -     -157.70%    YoY -     -185.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 395,630 453,320 423,914 387,526 313,581 213,201 140,675 18.80%
  YoY % -12.73% 6.94% 9.39% 23.58% 47.08% 51.56% -
  Horiz. % 281.24% 322.25% 301.34% 275.48% 222.91% 151.56% 100.00%
PBT 58,635 107,233 49,010 5,157 4,793 5,693 -28,264 -
  YoY % -45.32% 118.80% 850.36% 7.59% -15.81% 120.14% -
  Horiz. % -207.45% -379.40% -173.40% -18.25% -16.96% -20.14% 100.00%
Tax -17,683 -27,594 -17,449 -5,252 -1,864 -1,517 6,984 -
  YoY % 35.92% -58.14% -232.24% -181.76% -22.87% -121.72% -
  Horiz. % -253.19% -395.10% -249.84% -75.20% -26.69% -21.72% 100.00%
NP 40,952 79,639 31,561 -95 2,929 4,176 -21,280 -
  YoY % -48.58% 152.33% 33,322.11% -103.24% -29.86% 119.62% -
  Horiz. % -192.44% -374.24% -148.31% 0.45% -13.76% -19.62% 100.00%
NP to SH 17,463 38,791 10,742 -2,592 3,026 4,176 -21,280 -
  YoY % -54.98% 261.12% 514.43% -185.66% -27.54% 119.62% -
  Horiz. % -82.06% -182.29% -50.48% 12.18% -14.22% -19.62% 100.00%
Tax Rate 30.16 % 25.73 % 35.60 % 101.84 % 38.89 % 26.65 % - % -
  YoY % 17.22% -27.72% -65.04% 161.87% 45.93% 0.00% -
  Horiz. % 113.17% 96.55% 133.58% 382.14% 145.93% 100.00% -
Total Cost 354,678 373,681 392,353 387,621 310,652 209,025 161,955 13.95%
  YoY % -5.09% -4.76% 1.22% 24.78% 48.62% 29.06% -
  Horiz. % 219.00% 230.73% 242.26% 239.34% 191.81% 129.06% 100.00%
Net Worth 287,035 263,749 213,062 208,541 152,709 142,115 126,401 14.64%
  YoY % 8.83% 23.79% 2.17% 36.56% 7.45% 12.43% -
  Horiz. % 227.08% 208.66% 168.56% 164.98% 120.81% 112.43% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 5,591 36 33 32 - - - -
  YoY % 15,338.29% 8.15% 2.07% 0.00% 0.00% 0.00% -
  Horiz. % 17,042.35% 110.39% 102.07% 100.00% - - -
Div Payout % 32.02 % 0.09 % 0.31 % - % - % - % - % -
  YoY % 35,477.78% -70.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,329.03% 29.03% 100.00% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 287,035 263,749 213,062 208,541 152,709 142,115 126,401 14.64%
  YoY % 8.83% 23.79% 2.17% 36.56% 7.45% 12.43% -
  Horiz. % 227.08% 208.66% 168.56% 164.98% 120.81% 112.43% 100.00%
NOSH 372,773 362,194 334,899 328,101 207,260 188,108 175,144 13.41%
  YoY % 2.92% 8.15% 2.07% 58.30% 10.18% 7.40% -
  Horiz. % 212.84% 206.80% 191.21% 187.33% 118.34% 107.40% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 10.35 % 17.57 % 7.45 % -0.02 % 0.93 % 1.96 % -15.13 % -
  YoY % -41.09% 135.84% 37,350.00% -102.15% -52.55% 112.95% -
  Horiz. % -68.41% -116.13% -49.24% 0.13% -6.15% -12.95% 100.00%
ROE 6.08 % 14.71 % 5.04 % -1.24 % 1.98 % 2.94 % -16.84 % -
  YoY % -58.67% 191.87% 506.45% -162.63% -32.65% 117.46% -
  Horiz. % -36.10% -87.35% -29.93% 7.36% -11.76% -17.46% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 106.13 125.16 126.58 118.11 151.30 113.34 80.32 4.75%
  YoY % -15.20% -1.12% 7.17% -21.94% 33.49% 41.11% -
  Horiz. % 132.13% 155.83% 157.59% 147.05% 188.37% 141.11% 100.00%
EPS 4.72 10.71 3.21 -0.79 1.46 2.22 -12.15 -
  YoY % -55.93% 233.64% 506.33% -154.11% -34.23% 118.27% -
  Horiz. % -38.85% -88.15% -26.42% 6.50% -12.02% -18.27% 100.00%
DPS 1.50 0.01 0.01 0.01 0.00 0.00 0.00 -
  YoY % 14,900.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 15,000.00% 100.00% 100.00% 100.00% - - -
NAPS 0.7700 0.7282 0.6362 0.6356 0.7368 0.7555 0.7217 1.09%
  YoY % 5.74% 14.46% 0.09% -13.74% -2.48% 4.68% -
  Horiz. % 106.69% 100.90% 88.15% 88.07% 102.09% 104.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 373,882
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 105.82 121.25 113.38 103.65 83.87 57.02 37.63 18.80%
  YoY % -12.73% 6.94% 9.39% 23.58% 47.09% 51.53% -
  Horiz. % 281.21% 322.22% 301.30% 275.45% 222.88% 151.53% 100.00%
EPS 4.67 10.38 2.87 -0.69 0.81 1.12 -5.69 -
  YoY % -55.01% 261.67% 515.94% -185.19% -27.68% 119.68% -
  Horiz. % -82.07% -182.43% -50.44% 12.13% -14.24% -19.68% 100.00%
DPS 1.50 0.01 0.01 0.01 0.00 0.00 0.00 -
  YoY % 14,900.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 15,000.00% 100.00% 100.00% 100.00% - - -
NAPS 0.7677 0.7054 0.5699 0.5578 0.4084 0.3801 0.3381 14.64%
  YoY % 8.83% 23.78% 2.17% 36.58% 7.45% 12.42% -
  Horiz. % 227.06% 208.64% 168.56% 164.98% 120.79% 112.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.3850 0.9800 0.5500 0.4400 0.5700 0.6300 0.8600 -
P/RPS 0.36 0.78 0.43 0.37 0.38 0.56 1.07 -16.60%
  YoY % -53.85% 81.40% 16.22% -2.63% -32.14% -47.66% -
  Horiz. % 33.64% 72.90% 40.19% 34.58% 35.51% 52.34% 100.00%
P/EPS 8.22 9.15 17.15 -55.70 39.04 28.38 -7.08 -
  YoY % -10.16% -46.65% 130.79% -242.67% 37.56% 500.85% -
  Horiz. % -116.10% -129.24% -242.23% 786.72% -551.41% -400.85% 100.00%
EY 12.17 10.93 5.83 -1.80 2.56 3.52 -14.13 -
  YoY % 11.34% 87.48% 423.89% -170.31% -27.27% 124.91% -
  Horiz. % -86.13% -77.35% -41.26% 12.74% -18.12% -24.91% 100.00%
DY 3.90 0.01 0.02 0.02 0.00 0.00 0.00 -
  YoY % 38,900.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19,500.00% 50.00% 100.00% 100.00% - - -
P/NAPS 0.50 1.35 0.86 0.69 0.77 0.83 1.19 -13.45%
  YoY % -62.96% 56.98% 24.64% -10.39% -7.23% -30.25% -
  Horiz. % 42.02% 113.45% 72.27% 57.98% 64.71% 69.75% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 24/08/17 23/08/16 27/08/15 28/08/14 29/08/13 29/08/12 -
Price 0.4850 0.9250 0.5350 0.3600 0.5550 0.6000 0.7300 -
P/RPS 0.46 0.74 0.42 0.30 0.37 0.53 0.91 -10.74%
  YoY % -37.84% 76.19% 40.00% -18.92% -30.19% -41.76% -
  Horiz. % 50.55% 81.32% 46.15% 32.97% 40.66% 58.24% 100.00%
P/EPS 10.35 8.64 16.68 -45.57 38.01 27.03 -6.01 -
  YoY % 19.79% -48.20% 136.60% -219.89% 40.62% 549.75% -
  Horiz. % -172.21% -143.76% -277.54% 758.24% -632.45% -449.75% 100.00%
EY 9.66 11.58 6.00 -2.19 2.63 3.70 -16.64 -
  YoY % -16.58% 93.00% 373.97% -183.27% -28.92% 122.24% -
  Horiz. % -58.05% -69.59% -36.06% 13.16% -15.81% -22.24% 100.00%
DY 3.09 0.01 0.02 0.03 0.00 0.00 0.00 -
  YoY % 30,800.00% -50.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 10,300.00% 33.33% 66.67% 100.00% - - -
P/NAPS 0.63 1.27 0.84 0.57 0.75 0.79 1.01 -7.56%
  YoY % -50.39% 51.19% 47.37% -24.00% -5.06% -21.78% -
  Horiz. % 62.38% 125.74% 83.17% 56.44% 74.26% 78.22% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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