[BJFOOD] YoY TTM Result on 31-Mar-2019 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -30.64%
YoY- -30.64%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 CAGR
Revenue 887,190 648,113 633,913 347,123 668,496 631,029 593,066 8.11%
PBT 147,938 23,444 23,234 26,138 43,107 14,423 31,289 35.09%
Tax -53,076 -21,257 -12,344 -10,190 -20,088 -21,019 -17,160 24.43%
NP 94,862 2,187 10,890 15,948 23,019 -6,596 14,129 44.58%
-
NP to SH 96,346 2,938 11,439 16,017 23,094 -3,062 17,878 38.56%
-
Tax Rate 35.88% 90.67% 53.13% 38.99% 46.60% 145.73% 54.84% -
Total Cost 792,328 645,926 623,023 331,175 645,477 637,625 578,937 6.26%
-
Net Worth 452,473 363,347 364,648 0 378,042 387,522 396,664 2.58%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 CAGR
Div 16,163 7,084 7,159 7,372 14,908 14,985 12,407 5.25%
Div Payout % 16.78% 241.13% 62.59% 46.03% 64.56% 0.00% 69.40% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 452,473 363,347 364,648 0 378,042 387,522 396,664 2.58%
NOSH 389,526 382,513 382,142 362,805 381,887 381,564 374,000 0.79%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 10.69% 0.34% 1.72% 4.59% 3.44% -1.05% 2.38% -
ROE 21.29% 0.81% 3.14% 0.00% 6.11% -0.79% 4.51% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 CAGR
RPS 244.92 182.80 178.66 95.68 184.26 167.71 158.57 8.78%
EPS 26.60 0.83 3.22 4.41 6.37 -0.81 4.78 39.42%
DPS 4.50 2.00 2.00 2.03 4.11 4.00 3.32 6.06%
NAPS 1.2491 1.0248 1.0277 0.00 1.042 1.0299 1.0606 3.21%
Adjusted Per Share Value based on latest NOSH - 362,805
31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 CAGR
RPS 45.55 33.28 32.55 17.82 34.32 32.40 30.45 8.11%
EPS 4.95 0.15 0.59 0.82 1.19 -0.16 0.92 38.51%
DPS 0.83 0.36 0.37 0.38 0.77 0.77 0.64 5.16%
NAPS 0.2323 0.1866 0.1872 0.00 0.1941 0.199 0.2037 2.57%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 31/01/19 30/01/18 31/01/17 -
Price 3.79 1.86 1.16 1.63 1.34 1.75 1.74 -
P/RPS 1.55 1.02 0.65 1.70 0.73 1.04 1.10 6.86%
P/EPS 14.25 224.46 35.98 36.92 21.05 -215.05 36.40 -16.60%
EY 7.02 0.45 2.78 2.71 4.75 -0.47 2.75 19.89%
DY 1.19 1.08 1.72 1.25 3.07 2.29 1.91 -8.75%
P/NAPS 3.03 1.81 1.13 0.00 1.29 1.70 1.64 12.62%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 CAGR
Date 11/05/22 06/05/21 01/06/20 - 14/03/19 15/03/18 15/03/17 -
Price 3.70 1.94 1.09 0.00 1.51 1.83 1.86 -
P/RPS 1.51 1.06 0.61 0.00 0.82 1.09 1.17 5.06%
P/EPS 13.91 234.12 33.81 0.00 23.72 -224.88 38.91 -18.05%
EY 7.19 0.43 2.96 0.00 4.22 -0.44 2.57 22.04%
DY 1.22 1.03 1.83 0.00 2.72 2.19 1.78 -7.05%
P/NAPS 2.96 1.89 1.06 0.00 1.45 1.78 1.75 10.71%

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