Highlights

[FAJAR] YoY 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 -     -862.28%    YoY -     -1,216.29%
Quarter Report


View:


Show?  YoY % Horiz. %

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 58,864 129,867 104,059 112,869 99,480 74,428 8,334 38.50%
  YoY % -54.67% 24.80% -7.81% 13.46% 33.66% 793.06% -
  Horiz. % 706.31% 1,558.28% 1,248.61% 1,354.32% 1,193.66% 893.06% 100.00%
PBT 5,002 28,833 4,050 1,306 1,043 2,241 -27,206 -
  YoY % -82.65% 611.93% 210.11% 25.22% -53.46% 108.24% -
  Horiz. % -18.39% -105.98% -14.89% -4.80% -3.83% -8.24% 100.00%
Tax -2,063 -8,153 -3,009 -3,603 -603 -973 7,072 -
  YoY % 74.70% -170.95% 16.49% -497.51% 38.03% -113.76% -
  Horiz. % -29.17% -115.29% -42.55% -50.95% -8.53% -13.76% 100.00%
NP 2,939 20,680 1,041 -2,297 440 1,268 -20,134 -
  YoY % -85.79% 1,886.55% 145.32% -622.05% -65.30% 106.30% -
  Horiz. % -14.60% -102.71% -5.17% 11.41% -2.19% -6.30% 100.00%
NP to SH 1,868 10,022 -3,195 -5,961 534 1,268 -20,134 -
  YoY % -81.36% 413.68% 46.40% -1,216.29% -57.89% 106.30% -
  Horiz. % -9.28% -49.78% 15.87% 29.61% -2.65% -6.30% 100.00%
Tax Rate 41.24 % 28.28 % 74.30 % 275.88 % 57.81 % 43.42 % - % -
  YoY % 45.83% -61.94% -73.07% 377.22% 33.14% 0.00% -
  Horiz. % 94.98% 65.13% 171.12% 635.38% 133.14% 100.00% -
Total Cost 55,925 109,187 103,018 115,166 99,040 73,160 28,468 11.91%
  YoY % -48.78% 5.99% -10.55% 16.28% 35.37% 156.99% -
  Horiz. % 196.45% 383.54% 361.87% 404.55% 347.90% 256.99% 100.00%
Net Worth 287,035 264,421 223,248 192,325 157,380 142,981 135,421 13.33%
  YoY % 8.55% 18.44% 16.08% 22.20% 10.07% 5.58% -
  Horiz. % 211.96% 195.26% 164.85% 142.02% 116.22% 105.58% 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 - - - 30 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 287,035 264,421 223,248 192,325 157,380 142,981 135,421 13.33%
  YoY % 8.55% 18.44% 16.08% 22.20% 10.07% 5.58% -
  Horiz. % 211.96% 195.26% 164.85% 142.02% 116.22% 105.58% 100.00%
NOSH 372,773 363,115 350,909 302,588 213,600 189,253 187,642 12.11%
  YoY % 2.66% 3.48% 15.97% 41.66% 12.86% 0.86% -
  Horiz. % 198.66% 193.52% 187.01% 161.26% 113.83% 100.86% 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 4.99 % 15.92 % 1.00 % -2.04 % 0.44 % 1.70 % -241.59 % -
  YoY % -68.66% 1,492.00% 149.02% -563.64% -74.12% 100.70% -
  Horiz. % -2.07% -6.59% -0.41% 0.84% -0.18% -0.70% 100.00%
ROE 0.65 % 3.79 % -1.43 % -3.10 % 0.34 % 0.89 % -14.87 % -
  YoY % -82.85% 365.03% 53.87% -1,011.76% -61.80% 105.99% -
  Horiz. % -4.37% -25.49% 9.62% 20.85% -2.29% -5.99% 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 15.79 35.76 29.65 37.30 46.57 39.33 4.44 23.54%
  YoY % -55.84% 20.61% -20.51% -19.91% 18.41% 785.81% -
  Horiz. % 355.63% 805.41% 667.79% 840.09% 1,048.87% 885.81% 100.00%
EPS 0.50 2.76 -0.91 -1.97 0.25 0.67 -10.73 -
  YoY % -81.88% 403.30% 53.81% -888.00% -62.69% 106.24% -
  Horiz. % -4.66% -25.72% 8.48% 18.36% -2.33% -6.24% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 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 15.74 34.73 27.83 30.19 26.61 19.91 2.23 38.48%
  YoY % -54.68% 24.79% -7.82% 13.45% 33.65% 792.83% -
  Horiz. % 705.83% 1,557.40% 1,247.98% 1,353.81% 1,193.27% 892.83% 100.00%
EPS 0.50 2.68 -0.85 -1.59 0.14 0.34 -5.39 -
  YoY % -81.34% 415.29% 46.54% -1,235.71% -58.82% 106.31% -
  Horiz. % -9.28% -49.72% 15.77% 29.50% -2.60% -6.31% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.7677 0.7072 0.5971 0.5144 0.4209 0.3824 0.3622 13.33%
  YoY % 8.55% 18.44% 16.08% 22.21% 10.07% 5.58% -
  Horiz. % 211.95% 195.25% 164.85% 142.02% 116.21% 105.58% 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 2.44 2.74 1.85 1.18 1.22 1.60 19.36 -29.18%
  YoY % -10.95% 48.11% 56.78% -3.28% -23.75% -91.74% -
  Horiz. % 12.60% 14.15% 9.56% 6.10% 6.30% 8.26% 100.00%
P/EPS 76.83 35.51 -60.41 -22.34 228.00 94.03 -8.01 -
  YoY % 116.36% 158.78% -170.41% -109.80% 142.48% 1,273.91% -
  Horiz. % -959.18% -443.32% 754.18% 278.90% -2,846.44% -1,173.91% 100.00%
EY 1.30 2.82 -1.66 -4.48 0.44 1.06 -12.48 -
  YoY % -53.90% 269.88% 62.95% -1,118.18% -58.49% 108.49% -
  Horiz. % -10.42% -22.60% 13.30% 35.90% -3.53% -8.49% 100.00%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 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 3.07 2.59 1.80 0.97 1.19 1.53 16.44 -24.39%
  YoY % 18.53% 43.89% 85.57% -18.49% -22.22% -90.69% -
  Horiz. % 18.67% 15.75% 10.95% 5.90% 7.24% 9.31% 100.00%
P/EPS 96.79 33.51 -58.76 -18.27 222.00 89.55 -6.80 -
  YoY % 188.84% 157.03% -221.62% -108.23% 147.91% 1,416.91% -
  Horiz. % -1,423.38% -492.79% 864.12% 268.68% -3,264.71% -1,316.91% 100.00%
EY 1.03 2.98 -1.70 -5.47 0.45 1.12 -14.70 -
  YoY % -65.44% 275.29% 68.92% -1,315.56% -59.82% 107.62% -
  Horiz. % -7.01% -20.27% 11.56% 37.21% -3.06% -7.62% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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