[BJFOOD] YoY Annualized Quarter Result on 31-Jul-2018 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
18-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ--%
YoY- 16.9%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 722,888 721,740 0 645,504 617,560 565,480 529,640 6.19%
PBT 67,956 34,272 0 43,996 35,028 29,792 35,780 13.20%
Tax -26,452 -15,960 0 -19,084 -16,276 -12,472 -13,780 13.43%
NP 41,504 18,312 0 24,912 18,752 17,320 22,000 13.05%
-
NP to SH 41,488 18,432 0 24,960 21,352 20,008 24,424 10.78%
-
Tax Rate 38.93% 46.57% - 43.38% 46.47% 41.86% 38.51% -
Total Cost 681,384 703,428 0 620,592 598,808 548,160 507,640 5.85%
-
Net Worth 343,426 370,250 0 388,571 394,526 401,372 393,368 -2.59%
Dividend
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 7,074 14,345 - 15,072 14,931 7,578 14,984 -13.50%
Div Payout % 17.05% 77.83% - 60.39% 69.93% 37.88% 61.35% -
Equity
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 343,426 370,250 0 388,571 394,526 401,372 393,368 -2.59%
NOSH 382,142 382,142 376,815 381,887 373,286 378,939 374,601 0.38%
Ratio Analysis
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 5.74% 2.54% 0.00% 3.86% 3.04% 3.06% 4.15% -
ROE 12.08% 4.98% 0.00% 6.42% 5.41% 4.98% 6.21% -
Per Share
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 204.37 201.25 0.00 171.31 165.44 149.23 141.39 7.38%
EPS 11.72 5.12 0.00 6.64 5.72 5.28 6.52 12.00%
DPS 2.00 4.00 0.00 4.00 4.00 2.00 4.00 -12.54%
NAPS 0.9709 1.0324 0.00 1.0312 1.0569 1.0592 1.0501 -1.50%
Adjusted Per Share Value based on latest NOSH - 381,887
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 37.12 37.06 0.00 33.14 31.71 29.03 27.19 6.20%
EPS 2.13 0.95 0.00 1.28 1.10 1.03 1.25 10.85%
DPS 0.36 0.74 0.00 0.77 0.77 0.39 0.77 -13.66%
NAPS 0.1763 0.1901 0.00 0.1995 0.2026 0.2061 0.202 -2.59%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/09/20 30/09/19 28/09/18 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 1.15 1.40 1.43 1.50 1.40 1.67 2.33 -
P/RPS 0.56 0.70 0.00 0.88 0.85 1.12 1.65 -18.85%
P/EPS 9.80 27.24 0.00 22.65 24.48 31.63 35.74 -22.13%
EY 10.20 3.67 0.00 4.42 4.09 3.16 2.80 28.39%
DY 1.74 2.86 0.00 2.67 2.86 1.20 1.72 0.22%
P/NAPS 1.18 1.36 0.00 1.45 1.32 1.58 2.22 -11.50%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 12/11/20 11/11/19 - 18/09/18 15/09/17 07/09/16 11/09/15 -
Price 1.14 1.37 0.00 1.39 1.53 1.64 2.14 -
P/RPS 0.56 0.68 0.00 0.81 0.92 1.10 1.51 -17.44%
P/EPS 9.72 26.66 0.00 20.98 26.75 31.06 32.82 -20.96%
EY 10.29 3.75 0.00 4.77 3.74 3.22 3.05 26.50%
DY 1.75 2.92 0.00 2.88 2.61 1.22 1.87 -1.27%
P/NAPS 1.17 1.33 0.00 1.35 1.45 1.55 2.04 -10.19%

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