Highlights

[FAJAR] YoY Quarter Result on 2014-06-30 [#4]

Stock [FAJAR]: FAJARBARU BUILDER GROUP BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     -44.08%    YoY -     -57.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 129,867 104,059 112,869 99,480 74,428 8,334 55,034 15.37%
  YoY % 24.80% -7.81% 13.46% 33.66% 793.06% -84.86% -
  Horiz. % 235.98% 189.08% 205.09% 180.76% 135.24% 15.14% 100.00%
PBT 28,833 4,050 1,306 1,043 2,241 -27,206 2,955 46.13%
  YoY % 611.93% 210.11% 25.22% -53.46% 108.24% -1,020.68% -
  Horiz. % 975.74% 137.06% 44.20% 35.30% 75.84% -920.68% 100.00%
Tax -8,153 -3,009 -3,603 -603 -973 7,072 -893 44.52%
  YoY % -170.95% 16.49% -497.51% 38.03% -113.76% 891.94% -
  Horiz. % 912.99% 336.95% 403.47% 67.53% 108.96% -791.94% 100.00%
NP 20,680 1,041 -2,297 440 1,268 -20,134 2,062 46.80%
  YoY % 1,886.55% 145.32% -622.05% -65.30% 106.30% -1,076.43% -
  Horiz. % 1,002.91% 50.48% -111.40% 21.34% 61.49% -976.43% 100.00%
NP to SH 10,022 -3,195 -5,961 534 1,268 -20,134 2,062 30.12%
  YoY % 413.68% 46.40% -1,216.29% -57.89% 106.30% -1,076.43% -
  Horiz. % 486.03% -154.95% -289.09% 25.90% 61.49% -976.43% 100.00%
Tax Rate 28.28 % 74.30 % 275.88 % 57.81 % 43.42 % - % 30.22 % -1.10%
  YoY % -61.94% -73.07% 377.22% 33.14% 0.00% 0.00% -
  Horiz. % 93.58% 245.86% 912.91% 191.30% 143.68% 0.00% 100.00%
Total Cost 109,187 103,018 115,166 99,040 73,160 28,468 52,972 12.80%
  YoY % 5.99% -10.55% 16.28% 35.37% 156.99% -46.26% -
  Horiz. % 206.12% 194.48% 217.41% 186.97% 138.11% 53.74% 100.00%
Net Worth 264,421 223,248 192,325 157,380 142,981 135,421 145,066 10.51%
  YoY % 18.44% 16.08% 22.20% 10.07% 5.58% -6.65% -
  Horiz. % 182.28% 153.89% 132.58% 108.49% 98.56% 93.35% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 30 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 264,421 223,248 192,325 157,380 142,981 135,421 145,066 10.51%
  YoY % 18.44% 16.08% 22.20% 10.07% 5.58% -6.65% -
  Horiz. % 182.28% 153.89% 132.58% 108.49% 98.56% 93.35% 100.00%
NOSH 363,115 350,909 302,588 213,600 189,253 187,642 169,016 13.58%
  YoY % 3.48% 15.97% 41.66% 12.86% 0.86% 11.02% -
  Horiz. % 214.84% 207.62% 179.03% 126.38% 111.97% 111.02% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 15.92 % 1.00 % -2.04 % 0.44 % 1.70 % -241.59 % 3.75 % 27.22%
  YoY % 1,492.00% 149.02% -563.64% -74.12% 100.70% -6,542.40% -
  Horiz. % 424.53% 26.67% -54.40% 11.73% 45.33% -6,442.40% 100.00%
ROE 3.79 % -1.43 % -3.10 % 0.34 % 0.89 % -14.87 % 1.42 % 17.76%
  YoY % 365.03% 53.87% -1,011.76% -61.80% 105.99% -1,147.18% -
  Horiz. % 266.90% -100.70% -218.31% 23.94% 62.68% -1,047.18% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 35.76 29.65 37.30 46.57 39.33 4.44 32.56 1.57%
  YoY % 20.61% -20.51% -19.91% 18.41% 785.81% -86.36% -
  Horiz. % 109.83% 91.06% 114.56% 143.03% 120.79% 13.64% 100.00%
EPS 2.76 -0.91 -1.97 0.25 0.67 -10.73 1.22 14.56%
  YoY % 403.30% 53.81% -888.00% -62.69% 106.24% -979.51% -
  Horiz. % 226.23% -74.59% -161.48% 20.49% 54.92% -879.51% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.7282 0.6362 0.6356 0.7368 0.7555 0.7217 0.8583 -2.70%
  YoY % 14.46% 0.09% -13.74% -2.48% 4.68% -15.92% -
  Horiz. % 84.84% 74.12% 74.05% 85.84% 88.02% 84.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 373,882
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 34.73 27.83 30.19 26.61 19.91 2.23 14.72 15.37%
  YoY % 24.79% -7.82% 13.45% 33.65% 792.83% -84.85% -
  Horiz. % 235.94% 189.06% 205.10% 180.77% 135.26% 15.15% 100.00%
EPS 2.68 -0.85 -1.59 0.14 0.34 -5.39 0.55 30.17%
  YoY % 415.29% 46.54% -1,235.71% -58.82% 106.31% -1,080.00% -
  Horiz. % 487.27% -154.55% -289.09% 25.45% 61.82% -980.00% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.7072 0.5971 0.5144 0.4209 0.3824 0.3622 0.3880 10.51%
  YoY % 18.44% 16.08% 22.21% 10.07% 5.58% -6.65% -
  Horiz. % 182.27% 153.89% 132.58% 108.48% 98.56% 93.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.9800 0.5500 0.4400 0.5700 0.6300 0.8600 1.0500 -
P/RPS 2.74 1.85 1.18 1.22 1.60 19.36 3.22 -2.65%
  YoY % 48.11% 56.78% -3.28% -23.75% -91.74% 501.24% -
  Horiz. % 85.09% 57.45% 36.65% 37.89% 49.69% 601.24% 100.00%
P/EPS 35.51 -60.41 -22.34 228.00 94.03 -8.01 86.07 -13.71%
  YoY % 158.78% -170.41% -109.80% 142.48% 1,273.91% -109.31% -
  Horiz. % 41.26% -70.19% -25.96% 264.90% 109.25% -9.31% 100.00%
EY 2.82 -1.66 -4.48 0.44 1.06 -12.48 1.16 15.94%
  YoY % 269.88% 62.95% -1,118.18% -58.49% 108.49% -1,175.86% -
  Horiz. % 243.10% -143.10% -386.21% 37.93% 91.38% -1,075.86% 100.00%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.35 0.86 0.69 0.77 0.83 1.19 1.22 1.70%
  YoY % 56.98% 24.64% -10.39% -7.23% -30.25% -2.46% -
  Horiz. % 110.66% 70.49% 56.56% 63.11% 68.03% 97.54% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 23/08/16 27/08/15 28/08/14 29/08/13 29/08/12 24/08/11 -
Price 0.9250 0.5350 0.3600 0.5550 0.6000 0.7300 0.9300 -
P/RPS 2.59 1.80 0.97 1.19 1.53 16.44 2.86 -1.64%
  YoY % 43.89% 85.57% -18.49% -22.22% -90.69% 474.83% -
  Horiz. % 90.56% 62.94% 33.92% 41.61% 53.50% 574.83% 100.00%
P/EPS 33.51 -58.76 -18.27 222.00 89.55 -6.80 76.23 -12.79%
  YoY % 157.03% -221.62% -108.23% 147.91% 1,416.91% -108.92% -
  Horiz. % 43.96% -77.08% -23.97% 291.22% 117.47% -8.92% 100.00%
EY 2.98 -1.70 -5.47 0.45 1.12 -14.70 1.31 14.67%
  YoY % 275.29% 68.92% -1,315.56% -59.82% 107.62% -1,222.14% -
  Horiz. % 227.48% -129.77% -417.56% 34.35% 85.50% -1,122.14% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.27 0.84 0.57 0.75 0.79 1.01 1.08 2.74%
  YoY % 51.19% 47.37% -24.00% -5.06% -21.78% -6.48% -
  Horiz. % 117.59% 77.78% 52.78% 69.44% 73.15% 93.52% 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
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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