[BJFOOD] QoQ Quarter Result on 31-Oct-2015 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
09-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 1.59%
YoY- -96.21%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 141,370 139,046 147,273 135,417 132,410 128,921 133,482 3.90%
PBT 7,448 7,666 11,037 8,791 8,945 10,061 12,633 -29.71%
Tax -3,118 -5,663 -4,382 -3,235 -3,445 -4,572 -4,848 -25.51%
NP 4,330 2,003 6,655 5,556 5,500 5,489 7,785 -32.39%
-
NP to SH 5,002 3,167 7,401 6,203 6,106 6,412 8,641 -30.56%
-
Tax Rate 41.86% 73.87% 39.70% 36.80% 38.51% 45.44% 38.38% -
Total Cost 137,040 137,043 140,618 129,861 126,910 123,432 125,697 5.93%
-
Net Worth 401,372 319,806 399,128 397,217 393,368 398,886 380,488 3.62%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 1,894 3,016 3,756 4,699 3,746 7,455 4,444 -43.39%
Div Payout % 37.88% 95.24% 50.76% 75.76% 61.35% 116.28% 51.44% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 401,372 319,806 399,128 397,217 393,368 398,886 380,488 3.62%
NOSH 378,939 301,619 375,685 375,939 374,601 372,790 355,596 4.33%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 3.06% 1.44% 4.52% 4.10% 4.15% 4.26% 5.83% -
ROE 1.25% 0.99% 1.85% 1.56% 1.55% 1.61% 2.27% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 37.31 46.10 39.20 36.02 35.35 34.58 37.54 -0.40%
EPS 1.32 1.05 1.97 1.65 1.63 1.72 2.43 -33.44%
DPS 0.50 1.00 1.00 1.25 1.00 2.00 1.25 -45.74%
NAPS 1.0592 1.0603 1.0624 1.0566 1.0501 1.07 1.07 -0.67%
Adjusted Per Share Value based on latest NOSH - 375,939
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 7.26 7.14 7.56 6.95 6.80 6.62 6.85 3.95%
EPS 0.26 0.16 0.38 0.32 0.31 0.33 0.44 -29.60%
DPS 0.10 0.15 0.19 0.24 0.19 0.38 0.23 -42.63%
NAPS 0.2061 0.1642 0.2049 0.2039 0.202 0.2048 0.1954 3.62%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 1.67 1.88 2.05 2.50 2.33 2.89 3.00 -
P/RPS 4.48 4.08 5.23 6.94 6.59 8.36 7.99 -32.02%
P/EPS 126.52 179.05 104.06 151.52 142.94 168.02 123.46 1.64%
EY 0.79 0.56 0.96 0.66 0.70 0.60 0.81 -1.65%
DY 0.30 0.53 0.49 0.50 0.43 0.69 0.42 -20.11%
P/NAPS 1.58 1.77 1.93 2.37 2.22 2.70 2.80 -31.73%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 07/09/16 10/06/16 09/03/16 09/12/15 11/09/15 15/06/15 10/03/15 -
Price 1.64 1.88 2.04 2.33 2.14 2.59 2.80 -
P/RPS 4.40 4.08 5.20 6.47 6.05 7.49 7.46 -29.69%
P/EPS 124.24 179.05 103.55 141.21 131.29 150.58 115.23 5.15%
EY 0.80 0.56 0.97 0.71 0.76 0.66 0.87 -5.44%
DY 0.30 0.53 0.49 0.54 0.47 0.77 0.45 -23.70%
P/NAPS 1.55 1.77 1.92 2.21 2.04 2.42 2.62 -29.54%

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