[BJFOOD] QoQ Cumulative Quarter Result on 31-Jan-2016 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
09-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 60.13%
YoY- -88.94%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 290,482 141,370 554,363 415,100 267,827 132,410 376,780 -15.85%
PBT 15,005 7,448 35,615 28,773 17,736 8,945 182,769 -80.96%
Tax -6,642 -3,118 -18,073 -11,062 -6,680 -3,445 -11,670 -31.20%
NP 8,363 4,330 17,542 17,711 11,056 5,500 171,099 -86.50%
-
NP to SH 10,036 5,002 21,290 19,710 12,309 6,106 177,574 -85.14%
-
Tax Rate 44.27% 41.86% 50.75% 38.45% 37.66% 38.51% 6.39% -
Total Cost 282,119 137,040 536,821 397,389 256,771 126,910 205,681 23.33%
-
Net Worth 400,647 401,372 396,722 398,855 396,514 393,368 343,922 10.66%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 5,659 1,894 15,965 12,201 8,443 3,746 18,765 -54.86%
Div Payout % 56.39% 37.88% 74.99% 61.90% 68.60% 61.35% 10.57% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 400,647 401,372 396,722 398,855 396,514 393,368 343,922 10.66%
NOSH 377,293 378,939 375,648 375,428 375,274 374,601 326,364 10.10%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 2.88% 3.06% 3.16% 4.27% 4.13% 4.15% 45.41% -
ROE 2.50% 1.25% 5.37% 4.94% 3.10% 1.55% 51.63% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 76.99 37.31 147.57 110.57 71.37 35.35 115.45 -23.57%
EPS 2.66 1.32 5.66 5.25 3.28 1.63 54.41 -86.50%
DPS 1.50 0.50 4.25 3.25 2.25 1.00 5.75 -59.00%
NAPS 1.0619 1.0592 1.0561 1.0624 1.0566 1.0501 1.0538 0.50%
Adjusted Per Share Value based on latest NOSH - 375,685
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 14.91 7.26 28.46 21.31 13.75 6.80 19.35 -15.88%
EPS 0.52 0.26 1.09 1.01 0.63 0.31 9.12 -85.05%
DPS 0.29 0.10 0.82 0.63 0.43 0.19 0.96 -54.81%
NAPS 0.2057 0.2061 0.2037 0.2048 0.2036 0.202 0.1766 10.65%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 1.78 1.67 1.88 2.05 2.50 2.33 2.89 -
P/RPS 2.31 4.48 1.27 1.85 3.50 6.59 2.50 -5.11%
P/EPS 66.92 126.52 33.17 39.05 76.22 142.94 5.31 437.41%
EY 1.49 0.79 3.01 2.56 1.31 0.70 18.83 -81.42%
DY 0.84 0.30 2.26 1.59 0.90 0.43 1.99 -43.58%
P/NAPS 1.68 1.58 1.78 1.93 2.37 2.22 2.74 -27.72%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 06/12/16 07/09/16 10/06/16 09/03/16 09/12/15 11/09/15 15/06/15 -
Price 1.62 1.64 1.88 2.04 2.33 2.14 2.59 -
P/RPS 2.10 4.40 1.27 1.85 3.26 6.05 2.24 -4.19%
P/EPS 60.90 124.24 33.17 38.86 71.04 131.29 4.76 442.81%
EY 1.64 0.80 3.01 2.57 1.41 0.76 21.01 -81.59%
DY 0.93 0.30 2.26 1.59 0.97 0.47 2.22 -43.86%
P/NAPS 1.53 1.55 1.78 1.92 2.21 2.04 2.46 -27.03%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment