[BJFOOD] YoY Annualized 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- 6.75%
YoY- -88.94%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 677,998 639,474 605,360 553,466 331,245 148,852 115,422 34.30%
PBT 49,516 17,912 31,497 38,364 245,588 26,694 21,258 15.12%
Tax -19,948 -18,786 -15,329 -14,749 -11,221 -4,526 -3,577 33.14%
NP 29,568 -874 16,168 23,614 234,366 22,168 17,681 8.94%
-
NP to SH 29,676 405 19,614 26,280 237,660 23,653 18,718 7.97%
-
Tax Rate 40.29% 104.88% 48.67% 38.44% 4.57% 16.96% 16.83% -
Total Cost 648,430 640,349 589,192 529,852 96,878 126,684 97,741 37.05%
-
Net Worth 378,042 387,522 399,040 398,855 333,197 154,071 115,185 21.89%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 14,512 15,050 12,541 16,268 15,569 6,150 4,353 22.21%
Div Payout % 48.90% 3,713.21% 63.94% 61.90% 6.55% 26.00% 23.26% -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 378,042 387,522 399,040 398,855 333,197 154,071 115,185 21.89%
NOSH 381,887 381,564 376,240 375,428 311,399 263,595 217,658 9.81%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 4.36% -0.14% 2.67% 4.27% 70.75% 14.89% 15.32% -
ROE 7.85% 0.10% 4.92% 6.59% 71.33% 15.35% 16.25% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 186.88 169.95 160.90 147.42 106.37 56.47 53.03 23.34%
EPS 8.01 0.11 5.21 7.00 76.32 8.97 8.60 -1.17%
DPS 4.00 4.00 3.33 4.33 5.00 2.33 2.00 12.24%
NAPS 1.042 1.0299 1.0606 1.0624 1.07 0.5845 0.5292 11.94%
Adjusted Per Share Value based on latest NOSH - 375,685
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 34.81 32.83 31.08 28.42 17.01 7.64 5.93 34.29%
EPS 1.52 0.02 1.01 1.35 12.20 1.21 0.96 7.95%
DPS 0.75 0.77 0.64 0.84 0.80 0.32 0.22 22.66%
NAPS 0.1941 0.199 0.2049 0.2048 0.1711 0.0791 0.0591 21.90%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 1.34 1.75 1.74 2.05 3.00 1.48 1.20 -
P/RPS 0.72 1.03 1.08 1.39 2.82 2.62 2.26 -17.35%
P/EPS 16.38 1,624.53 33.38 29.29 3.93 16.49 13.95 2.71%
EY 6.10 0.06 3.00 3.41 25.44 6.06 7.17 -2.65%
DY 2.99 2.29 1.92 2.11 1.67 1.58 1.67 10.18%
P/NAPS 1.29 1.70 1.64 1.93 2.80 2.53 2.27 -8.98%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 14/03/19 15/03/18 15/03/17 09/03/16 10/03/15 07/03/14 08/03/13 -
Price 1.51 1.83 1.86 2.04 2.80 1.50 1.23 -
P/RPS 0.81 1.08 1.16 1.38 2.63 2.66 2.32 -16.07%
P/EPS 18.46 1,698.80 35.68 29.14 3.67 16.72 14.30 4.34%
EY 5.42 0.06 2.80 3.43 27.26 5.98 6.99 -4.14%
DY 2.65 2.19 1.79 2.12 1.79 1.56 1.63 8.43%
P/NAPS 1.45 1.78 1.75 1.92 2.62 2.57 2.32 -7.53%

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