Highlights

[FAJAR] YoY Quarter 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 QoQ -     145.10%    YoY -     -41.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 27,633 95,330 58,864 129,867 104,059 112,869 99,480 -19.21%
  YoY % -71.01% 61.95% -54.67% 24.80% -7.81% 13.46% -
  Horiz. % 27.78% 95.83% 59.17% 130.55% 104.60% 113.46% 100.00%
PBT 11,041 20,433 5,002 28,833 4,050 1,306 1,043 48.13%
  YoY % -45.96% 308.50% -82.65% 611.93% 210.11% 25.22% -
  Horiz. % 1,058.58% 1,959.06% 479.58% 2,764.43% 388.30% 125.22% 100.00%
Tax -1,959 -5,483 -2,063 -8,153 -3,009 -3,603 -603 21.68%
  YoY % 64.27% -165.78% 74.70% -170.95% 16.49% -497.51% -
  Horiz. % 324.88% 909.29% 342.12% 1,352.07% 499.00% 597.51% 100.00%
NP 9,082 14,950 2,939 20,680 1,041 -2,297 440 65.55%
  YoY % -39.25% 408.68% -85.79% 1,886.55% 145.32% -622.05% -
  Horiz. % 2,064.09% 3,397.73% 667.95% 4,700.00% 236.59% -522.05% 100.00%
NP to SH 8,250 14,129 1,868 10,022 -3,195 -5,961 534 57.75%
  YoY % -41.61% 656.37% -81.36% 413.68% 46.40% -1,216.29% -
  Horiz. % 1,544.94% 2,645.88% 349.81% 1,876.78% -598.31% -1,116.29% 100.00%
Tax Rate 17.74 % 26.83 % 41.24 % 28.28 % 74.30 % 275.88 % 57.81 % -17.86%
  YoY % -33.88% -34.94% 45.83% -61.94% -73.07% 377.22% -
  Horiz. % 30.69% 46.41% 71.34% 48.92% 128.52% 477.22% 100.00%
Total Cost 18,551 80,380 55,925 109,187 103,018 115,166 99,040 -24.34%
  YoY % -76.92% 43.73% -48.78% 5.99% -10.55% 16.28% -
  Horiz. % 18.73% 81.16% 56.47% 110.25% 104.02% 116.28% 100.00%
Net Worth 309,958 294,304 287,035 264,421 223,248 192,325 157,380 11.95%
  YoY % 5.32% 2.53% 8.55% 18.44% 16.08% 22.20% -
  Horiz. % 196.95% 187.00% 182.38% 168.01% 141.85% 122.20% 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 - - - - - 30 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 309,958 294,304 287,035 264,421 223,248 192,325 157,380 11.95%
  YoY % 5.32% 2.53% 8.55% 18.44% 16.08% 22.20% -
  Horiz. % 196.95% 187.00% 182.38% 168.01% 141.85% 122.20% 100.00%
NOSH 371,030 372,773 372,773 363,115 350,909 302,588 213,600 9.63%
  YoY % -0.47% 0.00% 2.66% 3.48% 15.97% 41.66% -
  Horiz. % 173.70% 174.52% 174.52% 170.00% 164.28% 141.66% 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 32.87 % 15.68 % 4.99 % 15.92 % 1.00 % -2.04 % 0.44 % 105.09%
  YoY % 109.63% 214.23% -68.66% 1,492.00% 149.02% -563.64% -
  Horiz. % 7,470.45% 3,563.64% 1,134.09% 3,618.18% 227.27% -463.64% 100.00%
ROE 2.66 % 4.80 % 0.65 % 3.79 % -1.43 % -3.10 % 0.34 % 40.85%
  YoY % -44.58% 638.46% -82.85% 365.03% 53.87% -1,011.76% -
  Horiz. % 782.35% 1,411.76% 191.18% 1,114.71% -420.59% -911.76% 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 7.45 25.57 15.79 35.76 29.65 37.30 46.57 -26.30%
  YoY % -70.86% 61.94% -55.84% 20.61% -20.51% -19.91% -
  Horiz. % 16.00% 54.91% 33.91% 76.79% 63.67% 80.09% 100.00%
EPS 2.22 3.79 0.50 2.76 -0.91 -1.97 0.25 43.85%
  YoY % -41.42% 658.00% -81.88% 403.30% 53.81% -888.00% -
  Horiz. % 888.00% 1,516.00% 200.00% 1,104.00% -364.00% -788.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 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 7.39 25.50 15.74 34.73 27.83 30.19 26.61 -19.21%
  YoY % -71.02% 62.01% -54.68% 24.79% -7.82% 13.45% -
  Horiz. % 27.77% 95.83% 59.15% 130.51% 104.58% 113.45% 100.00%
EPS 2.21 3.78 0.50 2.68 -0.85 -1.59 0.14 58.32%
  YoY % -41.53% 656.00% -81.34% 415.29% 46.54% -1,235.71% -
  Horiz. % 1,578.57% 2,700.00% 357.14% 1,914.29% -607.14% -1,135.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8290 0.7872 0.7677 0.7072 0.5971 0.5144 0.4209 11.95%
  YoY % 5.31% 2.54% 8.55% 18.44% 16.08% 22.21% -
  Horiz. % 196.96% 187.03% 182.39% 168.02% 141.86% 122.21% 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 4.10 1.62 2.44 2.74 1.85 1.18 1.22 22.37%
  YoY % 153.09% -33.61% -10.95% 48.11% 56.78% -3.28% -
  Horiz. % 336.07% 132.79% 200.00% 224.59% 151.64% 96.72% 100.00%
P/EPS 13.72 10.95 76.83 35.51 -60.41 -22.34 228.00 -37.37%
  YoY % 25.30% -85.75% 116.36% 158.78% -170.41% -109.80% -
  Horiz. % 6.02% 4.80% 33.70% 15.57% -26.50% -9.80% 100.00%
EY 7.29 9.13 1.30 2.82 -1.66 -4.48 0.44 59.60%
  YoY % -20.15% 602.31% -53.90% 269.88% 62.95% -1,118.18% -
  Horiz. % 1,656.82% 2,075.00% 295.45% 640.91% -377.27% -1,018.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 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 6.04 1.41 3.07 2.59 1.80 0.97 1.19 31.06%
  YoY % 328.37% -54.07% 18.53% 43.89% 85.57% -18.49% -
  Horiz. % 507.56% 118.49% 257.98% 217.65% 151.26% 81.51% 100.00%
P/EPS 20.24 9.50 96.79 33.51 -58.76 -18.27 222.00 -32.89%
  YoY % 113.05% -90.18% 188.84% 157.03% -221.62% -108.23% -
  Horiz. % 9.12% 4.28% 43.60% 15.09% -26.47% -8.23% 100.00%
EY 4.94 10.53 1.03 2.98 -1.70 -5.47 0.45 49.03%
  YoY % -53.09% 922.33% -65.44% 275.29% 68.92% -1,315.56% -
  Horiz. % 1,097.78% 2,340.00% 228.89% 662.22% -377.78% -1,215.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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