[BJFOOD] QoQ TTM 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- -30.64%
YoY- -30.64%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 CAGR
Revenue 641,665 627,814 678,430 347,123 668,496 327,960 652,395 -1.79%
PBT 33,985 36,876 45,587 26,138 43,107 22,458 23,593 49.01%
Tax -16,327 -16,784 -19,407 -10,190 -20,088 -9,218 -20,347 -21.37%
NP 17,658 20,092 26,180 15,948 23,019 13,240 3,246 536.59%
-
NP to SH 17,844 20,269 26,306 16,017 23,094 13,273 3,264 540.05%
-
Tax Rate 48.04% 45.51% 42.57% 38.99% 46.60% 41.05% 86.24% -
Total Cost 624,007 607,722 652,250 331,175 645,477 314,720 649,149 -4.22%
-
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 10,899 11,057 14,826 7,372 14,908 7,512 15,043 -29.68%
Div Payout % 61.08% 54.56% 56.36% 46.03% 64.56% 56.60% 460.88% -
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 2.75% 3.20% 3.86% 4.59% 3.44% 4.04% 0.50% -
ROE 4.82% 5.51% 6.86% 0.00% 6.11% 0.00% 0.85% -
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 178.92 175.00 184.08 95.68 184.26 87.59 174.24 2.93%
EPS 4.98 5.65 7.14 4.41 6.37 3.54 0.87 573.03%
DPS 3.04 3.08 4.02 2.03 4.11 2.00 4.00 -25.91%
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 32.95 32.23 34.83 17.82 34.32 16.84 33.50 -1.79%
EPS 0.92 1.04 1.35 0.82 1.19 0.68 0.17 532.99%
DPS 0.56 0.57 0.76 0.38 0.77 0.39 0.77 -29.39%
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 0.78 0.95 0.97 1.70 0.73 1.60 0.79 -1.38%
P/EPS 28.14 29.38 24.94 36.92 21.05 39.49 158.31 -84.85%
EY 3.55 3.40 4.01 2.71 4.75 2.53 0.63 561.57%
DY 2.17 1.86 2.26 1.25 3.07 1.43 2.90 -27.15%
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 0.77 0.90 0.96 0.00 0.82 0.00 0.76 1.43%
P/EPS 27.53 27.79 24.80 0.00 23.72 0.00 152.57 -84.60%
EY 3.63 3.60 4.03 0.00 4.22 0.00 0.66 544.28%
DY 2.22 1.96 2.27 0.00 2.72 0.00 3.01 -28.30%
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