Highlights

[FAJAR] YoY TTM 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 -     -166.41%    YoY -     -185.63%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 395,630 453,320 423,914 387,526 313,582 213,200 140,675 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 60,648 107,233 49,010 5,157 4,794 5,693 -28,264 -
  YoY % -43.44% 118.80% 850.36% 7.57% -15.79% 120.14% -
  Horiz. % -214.58% -379.40% -173.40% -18.25% -16.96% -20.14% 100.00%
Tax -17,684 -27,594 -17,449 -5,252 -1,864 -1,517 6,984 -
  YoY % 35.91% -58.14% -232.24% -181.76% -22.87% -121.72% -
  Horiz. % -253.21% -395.10% -249.84% -75.20% -26.69% -21.72% 100.00%
NP 42,964 79,639 31,561 -95 2,930 4,176 -21,280 -
  YoY % -46.05% 152.33% 33,322.11% -103.24% -29.84% 119.62% -
  Horiz. % -201.90% -374.24% -148.31% 0.45% -13.77% -19.62% 100.00%
NP to SH 19,475 38,791 10,743 -2,592 3,027 4,176 -21,280 -
  YoY % -49.80% 261.08% 514.47% -185.63% -27.51% 119.62% -
  Horiz. % -91.52% -182.29% -50.48% 12.18% -14.22% -19.62% 100.00%
Tax Rate 29.16 % 25.73 % 35.60 % 101.84 % 38.88 % 26.65 % - % -
  YoY % 13.33% -27.72% -65.04% 161.93% 45.89% 0.00% -
  Horiz. % 109.42% 96.55% 133.58% 382.14% 145.89% 100.00% -
Total Cost 352,666 373,681 392,353 387,621 310,652 209,024 161,955 13.84%
  YoY % -5.62% -4.76% 1.22% 24.78% 48.62% 29.06% -
  Horiz. % 217.76% 230.73% 242.26% 239.34% 191.81% 129.06% 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 36 36 98 30 0 0 0 -
  YoY % 1.23% -63.24% 226.81% 0.00% 0.00% 0.00% -
  Horiz. % 121.61% 120.13% 326.81% 100.00% - - -
Div Payout % 0.19 % 0.09 % 0.92 % - % - % - % - % -
  YoY % 111.11% -90.22% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.65% 9.78% 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 287,035 264,421 223,248 192,325 157,380 142,981 135,421 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 10.86 % 17.57 % 7.45 % -0.02 % 0.93 % 1.96 % -15.13 % -
  YoY % -38.19% 135.84% 37,350.00% -102.15% -52.55% 112.95% -
  Horiz. % -71.78% -116.13% -49.24% 0.13% -6.15% -12.95% 100.00%
ROE 6.78 % 14.67 % 4.81 % -1.35 % 1.92 % 2.92 % -15.71 % -
  YoY % -53.78% 204.99% 456.30% -170.31% -34.25% 118.59% -
  Horiz. % -43.16% -93.38% -30.62% 8.59% -12.22% -18.59% 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 106.13 124.84 120.80 128.07 146.81 112.65 74.97 5.96%
  YoY % -14.99% 3.34% -5.68% -12.76% 30.32% 50.26% -
  Horiz. % 141.56% 166.52% 161.13% 170.83% 195.82% 150.26% 100.00%
EPS 5.22 10.68 3.06 -0.86 1.42 2.21 -11.34 -
  YoY % -51.12% 249.02% 455.81% -160.56% -35.75% 119.49% -
  Horiz. % -46.03% -94.18% -26.98% 7.58% -12.52% -19.49% 100.00%
DPS 0.01 0.01 0.03 0.01 0.00 0.00 0.00 -
  YoY % 0.00% -66.67% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 300.00% 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 5.21 10.38 2.87 -0.69 0.81 1.12 -5.69 -
  YoY % -49.81% 261.67% 515.94% -185.19% -27.68% 119.68% -
  Horiz. % -91.56% -182.43% -50.44% 12.13% -14.24% -19.68% 100.00%
DPS 0.01 0.01 0.03 0.01 0.00 0.00 0.00 -
  YoY % 0.00% -66.67% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 300.00% 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 0.36 0.78 0.46 0.34 0.39 0.56 1.15 -17.59%
  YoY % -53.85% 69.57% 35.29% -12.82% -30.36% -51.30% -
  Horiz. % 31.30% 67.83% 40.00% 29.57% 33.91% 48.70% 100.00%
P/EPS 7.37 9.17 17.97 -51.37 40.22 28.55 -7.58 -
  YoY % -19.63% -48.97% 134.98% -227.72% 40.88% 476.65% -
  Horiz. % -97.23% -120.98% -237.07% 677.70% -530.61% -376.65% 100.00%
EY 13.57 10.90 5.57 -1.95 2.49 3.50 -13.19 -
  YoY % 24.50% 95.69% 385.64% -178.31% -28.86% 126.54% -
  Horiz. % -102.88% -82.64% -42.23% 14.78% -18.88% -26.54% 100.00%
DY 0.03 0.01 0.05 0.02 0.00 0.00 0.00 -
  YoY % 200.00% -80.00% 150.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 50.00% 250.00% 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 0.44 0.28 0.38 0.53 0.97 -11.69%
  YoY % -37.84% 68.18% 57.14% -26.32% -28.30% -45.36% -
  Horiz. % 47.42% 76.29% 45.36% 28.87% 39.18% 54.64% 100.00%
P/EPS 9.28 8.66 17.48 -42.03 39.16 27.19 -6.44 -
  YoY % 7.16% -50.46% 141.59% -207.33% 44.02% 522.20% -
  Horiz. % -144.10% -134.47% -271.43% 652.64% -608.07% -422.20% 100.00%
EY 10.77 11.55 5.72 -2.38 2.55 3.68 -15.54 -
  YoY % -6.75% 101.92% 340.34% -193.33% -30.71% 123.68% -
  Horiz. % -69.31% -74.32% -36.81% 15.32% -16.41% -23.68% 100.00%
DY 0.02 0.01 0.05 0.03 0.00 0.00 0.00 -
  YoY % 100.00% -80.00% 66.67% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 33.33% 166.67% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

267  355  586  1283 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.29+0.015 
 KTG 0.270.00 
 PA 0.1750.00 
 PNEPCB 0.39+0.01 
 JAKS 0.69+0.02 
 SAMAIDEN 1.79+0.11 
 ISTONE 0.235-0.005 
 HSI-HDT 0.09-0.025 
 DNEX 0.225+0.005 

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