Highlights

[FAJAR] YoY TTM 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 -     -15.34%    YoY -     125.04%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 234,607 333,299 395,630 453,320 423,914 387,526 313,582 -4.72%
  YoY % -29.61% -15.75% -12.73% 6.94% 9.39% 23.58% -
  Horiz. % 74.82% 106.29% 126.16% 144.56% 135.18% 123.58% 100.00%
PBT 38,258 42,106 60,648 107,233 49,010 5,157 4,794 41.32%
  YoY % -9.14% -30.57% -43.44% 118.80% 850.36% 7.57% -
  Horiz. % 798.04% 878.31% 1,265.08% 2,236.82% 1,022.32% 107.57% 100.00%
Tax -2,096 -15,176 -17,684 -27,594 -17,449 -5,252 -1,864 1.97%
  YoY % 86.19% 14.18% 35.91% -58.14% -232.24% -181.76% -
  Horiz. % 112.45% 814.16% 948.71% 1,480.36% 936.11% 281.76% 100.00%
NP 36,162 26,930 42,964 79,639 31,561 -95 2,930 51.96%
  YoY % 34.28% -37.32% -46.05% 152.33% 33,322.11% -103.24% -
  Horiz. % 1,234.20% 919.11% 1,466.35% 2,718.05% 1,077.17% -3.24% 100.00%
NP to SH 32,442 14,416 19,475 38,791 10,743 -2,592 3,027 48.43%
  YoY % 125.04% -25.98% -49.80% 261.08% 514.47% -185.63% -
  Horiz. % 1,071.75% 476.25% 643.38% 1,281.50% 354.91% -85.63% 100.00%
Tax Rate 5.48 % 36.04 % 29.16 % 25.73 % 35.60 % 101.84 % 38.88 % -27.84%
  YoY % -84.79% 23.59% 13.33% -27.72% -65.04% 161.93% -
  Horiz. % 14.09% 92.70% 75.00% 66.18% 91.56% 261.93% 100.00%
Total Cost 198,445 306,369 352,666 373,681 392,353 387,621 310,652 -7.19%
  YoY % -35.23% -13.13% -5.62% -4.76% 1.22% 24.78% -
  Horiz. % 63.88% 98.62% 113.52% 120.29% 126.30% 124.78% 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 5,591 5,591 36 36 98 30 0 -
  YoY % 0.00% 15,095.79% 1.23% -63.24% 226.81% 0.00% -
  Horiz. % 18,479.82% 18,479.72% 121.61% 120.13% 326.81% 100.00% -
Div Payout % 17.24 % 38.79 % 0.19 % 0.09 % 0.92 % - % - % -
  YoY % -55.56% 20,315.79% 111.11% -90.22% 0.00% 0.00% -
  Horiz. % 1,873.91% 4,216.30% 20.65% 9.78% 100.00% - -
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 15.41 % 8.08 % 10.86 % 17.57 % 7.45 % -0.02 % 0.93 % 59.60%
  YoY % 90.72% -25.60% -38.19% 135.84% 37,350.00% -102.15% -
  Horiz. % 1,656.99% 868.82% 1,167.74% 1,889.25% 801.08% -2.15% 100.00%
ROE 10.47 % 4.90 % 6.78 % 14.67 % 4.81 % -1.35 % 1.92 % 32.64%
  YoY % 113.67% -27.73% -53.78% 204.99% 456.30% -170.31% -
  Horiz. % 545.31% 255.21% 353.13% 764.06% 250.52% -70.31% 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 63.23 89.41 106.13 124.84 120.80 128.07 146.81 -13.09%
  YoY % -29.28% -15.75% -14.99% 3.34% -5.68% -12.76% -
  Horiz. % 43.07% 60.90% 72.29% 85.04% 82.28% 87.24% 100.00%
EPS 8.74 3.87 5.22 10.68 3.06 -0.86 1.42 35.34%
  YoY % 125.84% -25.86% -51.12% 249.02% 455.81% -160.56% -
  Horiz. % 615.49% 272.54% 367.61% 752.11% 215.49% -60.56% 100.00%
DPS 1.50 1.50 0.01 0.01 0.03 0.01 0.00 -
  YoY % 0.00% 14,900.00% 0.00% -66.67% 200.00% 0.00% -
  Horiz. % 15,000.00% 15,000.00% 100.00% 100.00% 300.00% 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 62.75 89.15 105.82 121.25 113.38 103.65 83.87 -4.72%
  YoY % -29.61% -15.75% -12.73% 6.94% 9.39% 23.58% -
  Horiz. % 74.82% 106.30% 126.17% 144.57% 135.19% 123.58% 100.00%
EPS 8.68 3.86 5.21 10.38 2.87 -0.69 0.81 48.43%
  YoY % 124.87% -25.91% -49.81% 261.67% 515.94% -185.19% -
  Horiz. % 1,071.60% 476.54% 643.21% 1,281.48% 354.32% -85.19% 100.00%
DPS 1.50 1.50 0.01 0.01 0.03 0.01 0.00 -
  YoY % 0.00% 14,900.00% 0.00% -66.67% 200.00% 0.00% -
  Horiz. % 15,000.00% 15,000.00% 100.00% 100.00% 300.00% 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 0.48 0.46 0.36 0.78 0.46 0.34 0.39 3.52%
  YoY % 4.35% 27.78% -53.85% 69.57% 35.29% -12.82% -
  Horiz. % 123.08% 117.95% 92.31% 200.00% 117.95% 87.18% 100.00%
P/EPS 3.49 10.73 7.37 9.17 17.97 -51.37 40.22 -33.44%
  YoY % -67.47% 45.59% -19.63% -48.97% 134.98% -227.72% -
  Horiz. % 8.68% 26.68% 18.32% 22.80% 44.68% -127.72% 100.00%
EY 28.67 9.32 13.57 10.90 5.57 -1.95 2.49 50.21%
  YoY % 207.62% -31.32% 24.50% 95.69% 385.64% -178.31% -
  Horiz. % 1,151.41% 374.30% 544.98% 437.75% 223.69% -78.31% 100.00%
DY 4.92 3.61 0.03 0.01 0.05 0.02 0.00 -
  YoY % 36.29% 11,933.33% 200.00% -80.00% 150.00% 0.00% -
  Horiz. % 24,600.00% 18,050.00% 150.00% 50.00% 250.00% 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 0.71 0.40 0.46 0.74 0.44 0.28 0.38 10.97%
  YoY % 77.50% -13.04% -37.84% 68.18% 57.14% -26.32% -
  Horiz. % 186.84% 105.26% 121.05% 194.74% 115.79% 73.68% 100.00%
P/EPS 5.15 9.31 9.28 8.66 17.48 -42.03 39.16 -28.67%
  YoY % -44.68% 0.32% 7.16% -50.46% 141.59% -207.33% -
  Horiz. % 13.15% 23.77% 23.70% 22.11% 44.64% -107.33% 100.00%
EY 19.43 10.74 10.77 11.55 5.72 -2.38 2.55 40.23%
  YoY % 80.91% -0.28% -6.75% 101.92% 340.34% -193.33% -
  Horiz. % 761.96% 421.18% 422.35% 452.94% 224.31% -93.33% 100.00%
DY 3.33 4.17 0.02 0.01 0.05 0.03 0.00 -
  YoY % -20.14% 20,750.00% 100.00% -80.00% 66.67% 0.00% -
  Horiz. % 11,100.00% 13,900.00% 66.67% 33.33% 166.67% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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