[BJFOOD] YoY TTM Result on 31-Jan-2018 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
15-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- -124.58%
YoY- -117.13%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 633,913 347,123 668,496 631,029 593,066 544,021 284,988 16.73%
PBT 23,234 26,138 43,107 14,423 31,289 38,834 189,192 -33.35%
Tax -12,344 -10,190 -20,088 -21,019 -17,160 -15,634 -9,361 5.49%
NP 10,890 15,948 23,019 -6,596 14,129 23,200 179,831 -41.88%
-
NP to SH 11,439 16,017 23,094 -3,062 17,878 26,122 183,522 -41.55%
-
Tax Rate 53.13% 38.99% 46.60% 145.73% 54.84% 40.26% 4.95% -
Total Cost 623,023 331,175 645,477 637,625 578,937 520,821 105,157 41.10%
-
Net Worth 364,648 0 378,042 387,522 396,664 399,128 380,488 -0.81%
Dividend
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 7,159 7,372 14,908 14,985 12,407 19,657 18,722 -16.97%
Div Payout % 62.59% 46.03% 64.56% 0.00% 69.40% 75.25% 10.20% -
Equity
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 364,648 0 378,042 387,522 396,664 399,128 380,488 -0.81%
NOSH 382,142 362,805 381,887 381,564 374,000 375,685 355,596 1.40%
Ratio Analysis
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 1.72% 4.59% 3.44% -1.05% 2.38% 4.26% 63.10% -
ROE 3.14% 0.00% 6.11% -0.79% 4.51% 6.54% 48.23% -
Per Share
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 178.66 95.68 184.26 167.71 158.57 144.81 80.14 16.78%
EPS 3.22 4.41 6.37 -0.81 4.78 6.95 51.61 -41.54%
DPS 2.00 2.03 4.11 4.00 3.32 5.25 5.27 -17.09%
NAPS 1.0277 0.00 1.042 1.0299 1.0606 1.0624 1.07 -0.77%
Adjusted Per Share Value based on latest NOSH - 381,564
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 32.55 17.82 34.32 32.40 30.45 27.93 14.63 16.73%
EPS 0.59 0.82 1.19 -0.16 0.92 1.34 9.42 -41.50%
DPS 0.37 0.38 0.77 0.77 0.64 1.01 0.96 -16.84%
NAPS 0.1872 0.00 0.1941 0.199 0.2037 0.2049 0.1954 -0.82%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 31/03/20 29/03/19 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 1.16 1.63 1.34 1.75 1.74 2.05 3.00 -
P/RPS 0.65 1.70 0.73 1.04 1.10 1.42 3.74 -28.72%
P/EPS 35.98 36.92 21.05 -215.05 36.40 29.48 5.81 42.31%
EY 2.78 2.71 4.75 -0.47 2.75 3.39 17.20 -29.72%
DY 1.72 1.25 3.07 2.29 1.91 2.56 1.76 -0.44%
P/NAPS 1.13 0.00 1.29 1.70 1.64 1.93 2.80 -16.10%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 01/06/20 - 14/03/19 15/03/18 15/03/17 09/03/16 10/03/15 -
Price 1.09 0.00 1.51 1.83 1.86 2.04 2.80 -
P/RPS 0.61 0.00 0.82 1.09 1.17 1.41 3.49 -28.64%
P/EPS 33.81 0.00 23.72 -224.88 38.91 29.34 5.43 42.46%
EY 2.96 0.00 4.22 -0.44 2.57 3.41 18.43 -29.80%
DY 1.83 0.00 2.72 2.19 1.78 2.57 1.88 -0.52%
P/NAPS 1.06 0.00 1.45 1.78 1.75 1.92 2.62 -16.06%

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