[BJFOOD] YoY Annualized Quarter Result on 31-Jul-2015 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
11-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -86.25%
YoY- 1.73%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 645,504 617,560 565,480 529,640 158,544 146,120 98,960 36.67%
PBT 43,996 35,028 29,792 35,780 25,028 24,728 11,992 24.17%
Tax -19,084 -16,276 -12,472 -13,780 -4,096 -4,592 -3,360 33.55%
NP 24,912 18,752 17,320 22,000 20,932 20,136 8,632 19.31%
-
NP to SH 24,960 21,352 20,008 24,424 24,008 20,884 9,024 18.46%
-
Tax Rate 43.38% 46.47% 41.86% 38.51% 16.37% 18.57% 28.02% -
Total Cost 620,592 598,808 548,160 507,640 137,612 125,984 90,328 37.85%
-
Net Worth 388,571 394,526 401,372 393,368 166,651 144,246 54,934 38.52%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 15,072 14,931 7,578 14,984 - - - -
Div Payout % 60.39% 69.93% 37.88% 61.35% - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 388,571 394,526 401,372 393,368 166,651 144,246 54,934 38.52%
NOSH 381,887 373,286 378,939 374,601 275,321 262,361 143,694 17.68%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 3.86% 3.04% 3.06% 4.15% 13.20% 13.78% 8.72% -
ROE 6.42% 5.41% 4.98% 6.21% 14.41% 14.48% 16.43% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 171.31 165.44 149.23 141.39 57.59 55.69 68.87 16.39%
EPS 6.64 5.72 5.28 6.52 8.72 7.96 6.28 0.93%
DPS 4.00 4.00 2.00 4.00 0.00 0.00 0.00 -
NAPS 1.0312 1.0569 1.0592 1.0501 0.6053 0.5498 0.3823 17.97%
Adjusted Per Share Value based on latest NOSH - 374,601
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 33.14 31.71 29.03 27.19 8.14 7.50 5.08 36.67%
EPS 1.28 1.10 1.03 1.25 1.23 1.07 0.46 18.58%
DPS 0.77 0.77 0.39 0.77 0.00 0.00 0.00 -
NAPS 0.1995 0.2026 0.2061 0.202 0.0856 0.0741 0.0282 38.53%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 1.50 1.40 1.67 2.33 2.72 1.77 0.975 -
P/RPS 0.88 0.85 1.12 1.65 4.72 3.18 1.42 -7.66%
P/EPS 22.65 24.48 31.63 35.74 31.19 22.24 15.53 6.48%
EY 4.42 4.09 3.16 2.80 3.21 4.50 6.44 -6.07%
DY 2.67 2.86 1.20 1.72 0.00 0.00 0.00 -
P/NAPS 1.45 1.32 1.58 2.22 4.49 3.22 2.55 -8.97%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 18/09/18 15/09/17 07/09/16 11/09/15 15/09/14 18/09/13 06/09/12 -
Price 1.39 1.53 1.64 2.14 3.06 1.68 1.12 -
P/RPS 0.81 0.92 1.10 1.51 5.31 3.02 1.63 -10.99%
P/EPS 20.98 26.75 31.06 32.82 35.09 21.11 17.83 2.74%
EY 4.77 3.74 3.22 3.05 2.85 4.74 5.61 -2.66%
DY 2.88 2.61 1.22 1.87 0.00 0.00 0.00 -
P/NAPS 1.35 1.45 1.55 2.04 5.06 3.06 2.93 -12.11%

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