[BJFOOD] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 CAGR
Revenue 180,435 789,190 678,430 0 508,499 0 327,960 -47.95%
PBT 8,568 47,875 45,587 0 37,137 0 22,458 -65.11%
Tax -3,990 -21,555 -19,407 0 -14,961 0 -9,218 -59.95%
NP 4,578 26,320 26,180 0 22,176 0 13,240 -68.66%
-
NP to SH 4,608 26,509 26,306 0 22,257 0 13,273 -68.52%
-
Tax Rate 46.57% 45.02% 42.57% - 40.29% - 41.05% -
Total Cost 175,857 762,870 652,250 0 486,323 0 314,720 -47.06%
-
Net Worth 370,250 367,650 383,331 0 378,042 0 384,199 -3.96%
Dividend
30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 CAGR
Div 3,586 14,350 14,742 - 10,884 - 7,488 -55.27%
Div Payout % 77.83% 54.13% 56.04% - 48.90% - 56.42% -
Equity
30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 CAGR
Net Worth 370,250 367,650 383,331 0 378,042 0 384,199 -3.96%
NOSH 382,142 382,083 381,887 362,805 381,887 374,427 381,887 0.07%
Ratio Analysis
30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 CAGR
NP Margin 2.54% 3.34% 3.86% 0.00% 4.36% 0.00% 4.04% -
ROE 1.24% 7.21% 6.86% 0.00% 5.89% 0.00% 3.45% -
Per Share
30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 CAGR
RPS 50.31 219.98 184.08 0.00 140.16 0.00 87.59 -45.44%
EPS 1.28 7.22 7.14 0.00 6.01 0.00 3.54 -67.09%
DPS 1.00 4.00 4.00 0.00 3.00 0.00 2.00 -53.11%
NAPS 1.0324 1.0248 1.0401 0.00 1.042 0.00 1.0261 0.67%
Adjusted Per Share Value based on latest NOSH - 362,805
30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 CAGR
RPS 9.26 40.52 34.83 0.00 26.11 0.00 16.84 -47.98%
EPS 0.24 1.36 1.35 0.00 1.14 0.00 0.68 -67.95%
DPS 0.18 0.74 0.76 0.00 0.56 0.00 0.38 -55.80%
NAPS 0.1901 0.1888 0.1968 0.00 0.1941 0.00 0.1973 -3.98%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 CAGR
Date 30/09/19 28/06/19 30/04/19 29/03/19 31/01/19 31/12/18 31/10/18 -
Price 1.40 1.66 1.78 1.63 1.34 1.40 1.38 -
P/RPS 2.78 0.75 0.97 0.00 0.96 0.00 1.58 85.42%
P/EPS 108.96 22.47 24.94 0.00 21.84 0.00 38.93 207.94%
EY 0.92 4.45 4.01 0.00 4.58 0.00 2.57 -67.45%
DY 0.71 2.41 2.25 0.00 2.24 0.00 1.45 -54.17%
P/NAPS 1.36 1.62 1.71 0.00 1.29 0.00 1.34 1.63%
Price Multiplier on Announcement Date
30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 CAGR
Date 11/11/19 20/08/19 13/06/19 - 14/03/19 - 05/12/18 -
Price 1.37 1.57 1.77 0.00 1.51 0.00 1.33 -
P/RPS 2.72 0.71 0.96 0.00 1.08 0.00 1.52 88.87%
P/EPS 106.62 21.25 24.80 0.00 24.61 0.00 37.52 213.09%
EY 0.94 4.71 4.03 0.00 4.06 0.00 2.67 -68.04%
DY 0.73 2.55 2.26 0.00 1.99 0.00 1.50 -54.48%
P/NAPS 1.33 1.53 1.70 0.00 1.45 0.00 1.30 2.52%

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