[BJFOOD] YoY Cumulative 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?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 CAGR
Revenue 187,719 180,722 180,435 0 161,376 154,390 141,370 5.63%
PBT 19,009 16,989 8,568 0 10,999 8,757 7,448 19.86%
Tax -7,660 -6,613 -3,990 0 -4,771 -4,069 -3,118 18.98%
NP 11,349 10,376 4,578 0 6,228 4,688 4,330 20.48%
-
NP to SH 11,625 10,372 4,608 0 6,240 5,338 5,002 17.71%
-
Tax Rate 40.30% 38.93% 46.57% - 43.38% 46.47% 41.86% -
Total Cost 176,370 170,346 175,857 0 155,148 149,702 137,040 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 3,569 1,768 3,586 - 3,768 3,732 1,894 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 3.01% 3.02% 1.24% 0.00% 1.61% 1.35% 1.25% -
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 52.60 51.09 50.31 0.00 42.83 41.36 37.31 6.86%
EPS 3.26 2.93 1.28 0.00 1.66 1.43 1.32 19.11%
DPS 1.00 0.50 1.00 0.00 1.00 1.00 0.50 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 9.64 9.28 9.26 0.00 8.29 7.93 7.26 5.63%
EPS 0.60 0.53 0.24 0.00 0.32 0.27 0.26 17.55%
DPS 0.18 0.09 0.18 0.00 0.19 0.19 0.10 12.04%
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 3.82 2.25 2.78 0.00 3.50 3.38 4.48 -3.03%
P/EPS 61.71 39.22 108.96 0.00 90.58 97.90 126.52 -12.96%
EY 1.62 2.55 0.92 0.00 1.10 1.02 0.79 14.90%
DY 0.50 0.43 0.71 0.00 0.67 0.71 0.30 10.38%
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 3.88 2.23 2.72 0.00 3.25 3.70 4.40 -2.40%
P/EPS 62.63 38.88 106.62 0.00 83.94 106.99 124.24 -12.40%
EY 1.60 2.57 0.94 0.00 1.19 0.93 0.80 14.34%
DY 0.49 0.44 0.73 0.00 0.72 0.65 0.30 9.95%
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