[BJFOOD] YoY Cumulative 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- 60.13%
YoY- -88.94%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 508,499 479,606 454,020 415,100 248,434 111,639 86,567 34.30%
PBT 37,137 13,434 23,623 28,773 184,191 20,021 15,944 15.12%
Tax -14,961 -14,090 -11,497 -11,062 -8,416 -3,395 -2,683 33.14%
NP 22,176 -656 12,126 17,711 175,775 16,626 13,261 8.94%
-
NP to SH 22,257 304 14,711 19,710 178,245 17,740 14,039 7.97%
-
Tax Rate 40.29% 104.88% 48.67% 38.45% 4.57% 16.96% 16.83% -
Total Cost 486,323 480,262 441,894 397,389 72,659 95,013 73,306 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 10,884 11,288 9,406 12,201 11,677 4,612 3,264 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 5.89% 0.08% 3.69% 4.94% 53.50% 11.51% 12.19% -
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 140.16 127.46 120.67 110.57 79.78 42.35 39.77 23.34%
EPS 6.01 0.08 3.91 5.25 57.24 6.73 6.45 -1.17%
DPS 3.00 3.00 2.50 3.25 3.75 1.75 1.50 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 26.11 24.63 23.31 21.31 12.76 5.73 4.44 34.33%
EPS 1.14 0.02 0.76 1.01 9.15 0.91 0.72 7.95%
DPS 0.56 0.58 0.48 0.63 0.60 0.24 0.17 21.96%
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 0.96 1.37 1.44 1.85 3.76 3.49 3.02 -17.38%
P/EPS 21.84 2,166.04 44.50 39.05 5.24 21.99 18.60 2.71%
EY 4.58 0.05 2.25 2.56 19.08 4.55 5.37 -2.61%
DY 2.24 1.71 1.44 1.59 1.25 1.18 1.25 10.20%
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 1.08 1.44 1.54 1.85 3.51 3.54 3.09 -16.06%
P/EPS 24.61 2,265.06 47.57 38.86 4.89 22.29 19.07 4.34%
EY 4.06 0.04 2.10 2.57 20.44 4.49 5.24 -4.16%
DY 1.99 1.64 1.34 1.59 1.34 1.17 1.22 8.49%
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