[BJFOOD] YoY TTM 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- 6.66%
YoY- -39.53%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 645,247 327,960 652,395 630,129 576,801 530,230 192,900 26.30%
PBT 32,447 22,458 23,593 27,876 33,708 40,430 185,339 -28.61%
Tax -15,706 -9,218 -20,347 -19,872 -16,687 -16,100 -5,582 22.15%
NP 16,741 13,240 3,246 8,004 17,021 24,330 179,757 -36.81%
-
NP to SH 16,873 13,273 3,264 12,459 20,604 27,362 182,938 -36.93%
-
Tax Rate 48.41% 41.05% 86.24% 71.29% 49.50% 39.82% 3.01% -
Total Cost 628,506 314,720 649,149 622,125 559,780 505,900 13,143 111.29%
-
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 10,844 7,512 15,043 14,962 12,424 20,346 14,277 -5.18%
Div Payout % 64.27% 56.60% 460.88% 120.09% 60.30% 74.36% 7.80% -
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 2.59% 4.04% 0.50% 1.27% 2.95% 4.59% 93.19% -
ROE 4.53% 0.00% 0.85% 3.12% 5.16% 6.89% 52.72% -
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 180.60 87.59 174.24 168.05 153.54 141.04 63.33 22.47%
EPS 4.72 3.54 0.87 3.32 5.48 7.28 60.06 -38.85%
DPS 3.04 2.00 4.00 4.00 3.31 5.41 4.69 -8.04%
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 33.13 16.84 33.50 32.35 29.62 27.22 9.90 26.31%
EPS 0.87 0.68 0.17 0.64 1.06 1.40 9.39 -36.88%
DPS 0.56 0.39 0.77 0.77 0.64 1.04 0.73 -4.99%
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 0.76 1.60 0.79 0.89 1.16 1.77 4.47 -29.01%
P/EPS 29.22 39.49 158.31 44.84 32.45 34.35 4.71 42.33%
EY 3.42 2.53 0.63 2.23 3.08 2.91 21.22 -29.74%
DY 2.20 1.43 2.90 2.68 1.86 2.16 1.66 5.59%
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 0.70 0.00 0.76 1.01 1.06 1.65 4.41 -29.95%
P/EPS 26.89 0.00 152.57 51.16 29.54 32.01 4.65 40.41%
EY 3.72 0.00 0.66 1.95 3.39 3.12 21.53 -28.79%
DY 2.39 0.00 3.01 2.35 2.04 2.32 1.68 7.05%
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