[BJFOOD] YoY Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 CAGR
Revenue 750,876 722,888 721,740 0 645,504 617,560 565,480 5.63%
PBT 76,036 67,956 34,272 0 43,996 35,028 29,792 19.86%
Tax -30,640 -26,452 -15,960 0 -19,084 -16,276 -12,472 18.98%
NP 45,396 41,504 18,312 0 24,912 18,752 17,320 20.48%
-
NP to SH 46,500 41,488 18,432 0 24,960 21,352 20,008 17.71%
-
Tax Rate 40.30% 38.93% 46.57% - 43.38% 46.47% 41.86% -
Total Cost 705,480 681,384 703,428 0 620,592 598,808 548,160 5.00%
-
Net Worth 385,635 343,426 370,250 0 388,571 394,526 401,372 -0.77%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 CAGR
Div 14,276 7,074 14,345 - 15,072 14,931 7,578 13.03%
Div Payout % 30.70% 17.05% 77.83% - 60.39% 69.93% 37.88% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 385,635 343,426 370,250 0 388,571 394,526 401,372 -0.77%
NOSH 385,810 382,142 382,142 376,815 381,887 373,286 378,939 0.34%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 6.05% 5.74% 2.54% 0.00% 3.86% 3.04% 3.06% -
ROE 12.06% 12.08% 4.98% 0.00% 6.42% 5.41% 4.98% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 CAGR
RPS 210.39 204.37 201.25 0.00 171.31 165.44 149.23 6.86%
EPS 13.04 11.72 5.12 0.00 6.64 5.72 5.28 19.11%
DPS 4.00 2.00 4.00 0.00 4.00 4.00 2.00 14.34%
NAPS 1.0805 0.9709 1.0324 0.00 1.0312 1.0569 1.0592 0.38%
Adjusted Per Share Value based on latest NOSH - 376,815
30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 CAGR
RPS 38.55 37.12 37.06 0.00 33.14 31.71 29.03 5.63%
EPS 2.39 2.13 0.95 0.00 1.28 1.10 1.03 17.68%
DPS 0.73 0.36 0.74 0.00 0.77 0.77 0.39 12.89%
NAPS 0.198 0.1763 0.1901 0.00 0.1995 0.2026 0.2061 -0.77%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 31/07/18 31/07/17 29/07/16 -
Price 2.01 1.15 1.40 1.43 1.50 1.40 1.67 -
P/RPS 0.96 0.56 0.70 0.00 0.88 0.85 1.12 -2.93%
P/EPS 15.43 9.80 27.24 0.00 22.65 24.48 31.63 -12.96%
EY 6.48 10.20 3.67 0.00 4.42 4.09 3.16 14.90%
DY 1.99 1.74 2.86 0.00 2.67 2.86 1.20 10.27%
P/NAPS 1.86 1.18 1.36 0.00 1.45 1.32 1.58 3.20%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 CAGR
Date 11/11/21 12/11/20 11/11/19 - 18/09/18 15/09/17 07/09/16 -
Price 2.04 1.14 1.37 0.00 1.39 1.53 1.64 -
P/RPS 0.97 0.56 0.68 0.00 0.81 0.92 1.10 -2.40%
P/EPS 15.66 9.72 26.66 0.00 20.98 26.75 31.06 -12.40%
EY 6.39 10.29 3.75 0.00 4.77 3.74 3.22 14.17%
DY 1.96 1.75 2.92 0.00 2.88 2.61 1.22 9.60%
P/NAPS 1.89 1.17 1.33 0.00 1.35 1.45 1.55 3.91%

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