[BJFOOD] YoY Quarter Result on 31-Oct-2017 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
13-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 8.88%
YoY- 15.45%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 184,121 0 166,584 160,778 149,112 135,417 75,316 18.87%
PBT 13,141 0 11,459 9,512 7,557 8,791 165,301 -38.72%
Tax -5,122 0 -4,447 -4,019 -3,524 -3,235 -2,544 14.49%
NP 8,019 0 7,012 5,493 4,033 5,556 162,757 -44.13%
-
NP to SH 8,013 0 7,033 5,812 5,034 6,203 163,602 -44.20%
-
Tax Rate 38.98% - 38.81% 42.25% 46.63% 36.80% 1.54% -
Total Cost 176,102 0 159,572 155,285 145,079 129,861 -87,441 -
-
Net Worth 372,402 0 384,199 399,640 398,925 397,217 346,972 1.37%
Dividend
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 3,572 - 3,744 3,749 3,756 4,699 7,615 -13.62%
Div Payout % 44.59% - 53.24% 64.52% 74.63% 75.76% 4.65% -
Equity
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 372,402 0 384,199 399,640 398,925 397,217 346,972 1.37%
NOSH 382,142 374,427 381,887 374,967 375,671 375,939 304,602 4.48%
Ratio Analysis
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 4.36% 0.00% 4.21% 3.42% 2.70% 4.10% 216.10% -
ROE 2.15% 0.00% 1.83% 1.45% 1.26% 1.56% 47.15% -
Per Share
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 51.53 0.00 44.49 42.88 39.69 36.02 24.73 15.25%
EPS 2.24 0.00 1.89 1.55 1.34 1.65 53.71 -45.91%
DPS 1.00 0.00 1.00 1.00 1.00 1.25 2.50 -16.24%
NAPS 1.0423 0.00 1.0261 1.0658 1.0619 1.0566 1.1391 -1.70%
Adjusted Per Share Value based on latest NOSH - 374,967
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 9.45 0.00 8.55 8.26 7.66 6.95 3.87 18.84%
EPS 0.41 0.00 0.36 0.30 0.26 0.32 8.40 -44.24%
DPS 0.18 0.00 0.19 0.19 0.19 0.24 0.39 -13.89%
NAPS 0.1912 0.00 0.1973 0.2052 0.2048 0.2039 0.1782 1.37%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 1.38 1.40 1.38 1.49 1.78 2.50 2.83 -
P/RPS 2.68 0.00 3.10 3.47 4.48 6.94 11.45 -24.48%
P/EPS 61.53 0.00 73.47 96.13 132.84 151.52 5.27 60.85%
EY 1.63 0.00 1.36 1.04 0.75 0.66 18.98 -37.80%
DY 0.72 0.00 0.72 0.67 0.56 0.50 0.88 -3.80%
P/NAPS 1.32 0.00 1.34 1.40 1.68 2.37 2.48 -11.48%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 06/02/20 - 05/12/18 13/12/17 06/12/16 09/12/15 09/12/14 -
Price 1.27 0.00 1.33 1.70 1.62 2.33 2.79 -
P/RPS 2.46 0.00 2.99 3.96 4.08 6.47 11.28 -25.51%
P/EPS 56.63 0.00 70.81 109.68 120.90 141.21 5.19 58.76%
EY 1.77 0.00 1.41 0.91 0.83 0.71 19.25 -36.97%
DY 0.79 0.00 0.75 0.59 0.62 0.54 0.90 -2.49%
P/NAPS 1.22 0.00 1.30 1.60 1.53 2.21 2.45 -12.61%

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