[BJFOOD] YoY Quarter Result on 31-Oct-2018 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
05-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Oct-2018 [#2]
Profit Trend
QoQ--%
YoY- 21.01%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 174,097 184,121 0 166,584 160,778 149,112 135,417 4.97%
PBT 16,787 13,141 0 11,459 9,512 7,557 8,791 13.32%
Tax -5,916 -5,122 0 -4,447 -4,019 -3,524 -3,235 12.37%
NP 10,871 8,019 0 7,012 5,493 4,033 5,556 13.85%
-
NP to SH 11,121 8,013 0 7,033 5,812 5,034 6,203 11.94%
-
Tax Rate 35.24% 38.98% - 38.81% 42.25% 46.63% 36.80% -
Total Cost 163,226 176,102 0 159,572 155,285 145,079 129,861 4.51%
-
Net Worth 352,760 372,402 0 384,199 399,640 398,925 397,217 -2.26%
Dividend
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 1,770 3,572 - 3,744 3,749 3,756 4,699 -17.20%
Div Payout % 15.92% 44.59% - 53.24% 64.52% 74.63% 75.76% -
Equity
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 352,760 372,402 0 384,199 399,640 398,925 397,217 -2.26%
NOSH 382,346 382,142 374,427 381,887 374,967 375,671 375,939 0.32%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 6.24% 4.36% 0.00% 4.21% 3.42% 2.70% 4.10% -
ROE 3.15% 2.15% 0.00% 1.83% 1.45% 1.26% 1.56% -
Per Share
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 49.18 51.53 0.00 44.49 42.88 39.69 36.02 6.20%
EPS 3.14 2.24 0.00 1.89 1.55 1.34 1.65 13.24%
DPS 0.50 1.00 0.00 1.00 1.00 1.00 1.25 -16.23%
NAPS 0.9964 1.0423 0.00 1.0261 1.0658 1.0619 1.0566 -1.12%
Adjusted Per Share Value based on latest NOSH - 381,887
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 8.94 9.45 0.00 8.55 8.26 7.66 6.95 4.98%
EPS 0.57 0.41 0.00 0.36 0.30 0.26 0.32 11.80%
DPS 0.09 0.18 0.00 0.19 0.19 0.19 0.24 -17.27%
NAPS 0.1811 0.1912 0.00 0.1973 0.2052 0.2048 0.2039 -2.26%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 1.60 1.38 1.40 1.38 1.49 1.78 2.50 -
P/RPS 3.25 2.68 0.00 3.10 3.47 4.48 6.94 -13.64%
P/EPS 50.94 61.53 0.00 73.47 96.13 132.84 151.52 -19.00%
EY 1.96 1.63 0.00 1.36 1.04 0.75 0.66 23.42%
DY 0.31 0.72 0.00 0.72 0.67 0.56 0.50 -8.82%
P/NAPS 1.61 1.32 0.00 1.34 1.40 1.68 2.37 -7.20%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 09/02/21 06/02/20 - 05/12/18 13/12/17 06/12/16 09/12/15 -
Price 1.51 1.27 0.00 1.33 1.70 1.62 2.33 -
P/RPS 3.07 2.46 0.00 2.99 3.96 4.08 6.47 -13.42%
P/EPS 48.07 56.63 0.00 70.81 109.68 120.90 141.21 -18.80%
EY 2.08 1.77 0.00 1.41 0.91 0.83 0.71 23.09%
DY 0.33 0.79 0.00 0.75 0.59 0.62 0.54 -9.08%
P/NAPS 1.52 1.22 0.00 1.30 1.60 1.53 2.21 -6.98%

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