[BJFOOD] YoY TTM 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- -4.53%
YoY- -85.77%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 668,496 631,029 593,066 544,021 284,988 146,987 110,707 34.92%
PBT 43,107 14,423 31,289 38,834 189,192 26,506 19,432 14.19%
Tax -20,088 -21,019 -17,160 -15,634 -9,361 -5,176 -3,758 32.21%
NP 23,019 -6,596 14,129 23,200 179,831 21,330 15,674 6.61%
-
NP to SH 23,094 -3,062 17,878 26,122 183,522 22,708 16,606 5.64%
-
Tax Rate 46.60% 145.73% 54.84% 40.26% 4.95% 19.53% 19.34% -
Total Cost 645,477 637,625 578,937 520,821 105,157 125,657 95,033 37.59%
-
Net Worth 378,042 387,522 396,664 399,128 380,488 154,911 137,522 18.34%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 14,908 14,985 12,407 19,657 18,722 9,822 6,893 13.71%
Div Payout % 64.56% 0.00% 69.40% 75.25% 10.20% 43.26% 41.51% -
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 378,042 387,522 396,664 399,128 380,488 154,911 137,522 18.34%
NOSH 381,887 381,564 374,000 375,685 355,596 265,032 259,868 6.62%
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 3.44% -1.05% 2.38% 4.26% 63.10% 14.51% 14.16% -
ROE 6.11% -0.79% 4.51% 6.54% 48.23% 14.66% 12.08% -
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 184.26 167.71 158.57 144.81 80.14 55.46 42.60 27.63%
EPS 6.37 -0.81 4.78 6.95 51.61 8.57 6.39 -0.05%
DPS 4.11 4.00 3.32 5.25 5.27 3.75 2.65 7.58%
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 34.32 32.40 30.45 27.93 14.63 7.55 5.68 34.93%
EPS 1.19 -0.16 0.92 1.34 9.42 1.17 0.85 5.76%
DPS 0.77 0.77 0.64 1.01 0.96 0.50 0.35 14.03%
NAPS 0.1941 0.199 0.2037 0.2049 0.1954 0.0795 0.0706 18.35%
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 0.73 1.04 1.10 1.42 3.74 2.67 2.82 -20.15%
P/EPS 21.05 -215.05 36.40 29.48 5.81 17.27 18.78 1.91%
EY 4.75 -0.47 2.75 3.39 17.20 5.79 5.33 -1.90%
DY 3.07 2.29 1.91 2.56 1.76 2.53 2.21 5.62%
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 0.82 1.09 1.17 1.41 3.49 2.70 2.89 -18.92%
P/EPS 23.72 -224.88 38.91 29.34 5.43 17.51 19.25 3.53%
EY 4.22 -0.44 2.57 3.41 18.43 5.71 5.20 -3.41%
DY 2.72 2.19 1.78 2.57 1.88 2.50 2.16 3.91%
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