[BJFOOD] YoY Quarter Result on 2015-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 166,584 160,778 149,112 135,417 75,316 33,715 23,568 38.51% YoY % 3.61% 7.82% 10.11% 79.80% 123.39% 43.05% - Horiz. % 706.82% 682.19% 632.69% 574.58% 319.57% 143.05% 100.00%
PBT 11,459 9,512 7,557 8,791 165,301 5,059 3,980 19.26% YoY % 20.47% 25.87% -14.04% -94.68% 3,167.46% 27.11% - Horiz. % 287.91% 238.99% 189.87% 220.88% 4,153.29% 127.11% 100.00%
Tax -4,447 -4,019 -3,524 -3,235 -2,544 -1,178 -330 54.23% YoY % -10.65% -14.05% -8.93% -27.16% -115.96% -256.97% - Horiz. % 1,347.58% 1,217.88% 1,067.88% 980.30% 770.91% 356.97% 100.00%
NP 7,012 5,493 4,033 5,556 162,757 3,881 3,650 11.49% YoY % 27.65% 36.20% -27.41% -96.59% 4,093.69% 6.33% - Horiz. % 192.11% 150.49% 110.49% 152.22% 4,459.10% 106.33% 100.00%
NP to SH 7,033 5,812 5,034 6,203 163,602 4,462 3,883 10.40% YoY % 21.01% 15.45% -18.85% -96.21% 3,566.56% 14.91% - Horiz. % 181.12% 149.68% 129.64% 159.75% 4,213.29% 114.91% 100.00%
Tax Rate 38.81 % 42.25 % 46.63 % 36.80 % 1.54 % 23.29 % 8.29 % 29.32% YoY % -8.14% -9.39% 26.71% 2,289.61% -93.39% 180.94% - Horiz. % 468.15% 509.65% 562.48% 443.91% 18.58% 280.94% 100.00%
Total Cost 159,572 155,285 145,079 129,861 -87,441 29,834 19,918 41.43% YoY % 2.76% 7.03% 11.72% 248.51% -393.09% 49.78% - Horiz. % 801.14% 779.62% 728.38% 651.98% -439.00% 149.78% 100.00%
Net Worth 384,199 399,640 398,925 397,217 346,972 150,308 113,760 22.48% YoY % -3.86% 0.18% 0.43% 14.48% 130.84% 32.13% - Horiz. % 337.73% 351.30% 350.67% 349.17% 305.00% 132.13% 100.00%
Dividend 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 3,744 3,749 3,756 4,699 7,615 4,620 3,328 1.98% YoY % -0.14% -0.19% -20.06% -38.29% 64.81% 38.82% - Horiz. % 112.50% 112.66% 112.87% 141.19% 228.80% 138.82% 100.00%
Div Payout % 53.24 % 64.52 % 74.63 % 75.76 % 4.65 % 103.55 % 85.71 % -7.63% YoY % -17.48% -13.55% -1.49% 1,529.25% -95.51% 20.81% - Horiz. % 62.12% 75.28% 87.07% 88.39% 5.43% 120.81% 100.00%
Equity 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 384,199 399,640 398,925 397,217 346,972 150,308 113,760 22.48% YoY % -3.86% 0.18% 0.43% 14.48% 130.84% 32.13% - Horiz. % 337.73% 351.30% 350.67% 349.17% 305.00% 132.13% 100.00%
NOSH 374,427 374,967 375,671 375,939 304,602 264,023 221,885 9.11% YoY % -0.14% -0.19% -0.07% 23.42% 15.37% 18.99% - Horiz. % 168.75% 168.99% 169.31% 169.43% 137.28% 118.99% 100.00%
Ratio Analysis 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 4.21 % 3.42 % 2.70 % 4.10 % 216.10 % 11.51 % 15.49 % -19.51% YoY % 23.10% 26.67% -34.15% -98.10% 1,777.50% -25.69% - Horiz. % 27.18% 22.08% 17.43% 26.47% 1,395.09% 74.31% 100.00%
ROE 1.83 % 1.45 % 1.26 % 1.56 % 47.15 % 2.97 % 3.41 % -9.85% YoY % 26.21% 15.08% -19.23% -96.69% 1,487.54% -12.90% - Horiz. % 53.67% 42.52% 36.95% 45.75% 1,382.70% 87.10% 100.00%
Per Share 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 44.49 42.88 39.69 36.02 24.73 12.77 10.62 26.95% YoY % 3.75% 8.04% 10.19% 45.65% 93.66% 20.24% - Horiz. % 418.93% 403.77% 373.73% 339.17% 232.86% 120.24% 100.00%
EPS 1.89 1.55 1.34 1.65 53.71 1.69 1.75 1.29% YoY % 21.94% 15.67% -18.79% -96.93% 3,078.11% -3.43% - Horiz. % 108.00% 88.57% 76.57% 94.29% 3,069.14% 96.57% 100.00%
DPS 1.00 1.00 1.00 1.25 2.50 1.75 1.50 -6.53% YoY % 0.00% 0.00% -20.00% -50.00% 42.86% 16.67% - Horiz. % 66.67% 66.67% 66.67% 83.33% 166.67% 116.67% 100.00%
NAPS 1.0261 1.0658 1.0619 1.0566 1.1391 0.5693 0.5127 12.25% YoY % -3.72% 0.37% 0.50% -7.24% 100.09% 11.04% - Horiz. % 200.14% 207.88% 207.12% 206.09% 222.18% 111.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,887 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 43.62 42.10 39.05 35.46 19.72 8.83 6.17 38.52% YoY % 3.61% 7.81% 10.12% 79.82% 123.33% 43.11% - Horiz. % 706.97% 682.33% 632.90% 574.72% 319.61% 143.11% 100.00%
EPS 1.84 1.52 1.32 1.62 42.84 1.17 1.02 10.33% YoY % 21.05% 15.15% -18.52% -96.22% 3,561.54% 14.71% - Horiz. % 180.39% 149.02% 129.41% 158.82% 4,200.00% 114.71% 100.00%
DPS 0.98 0.98 0.98 1.23 1.99 1.21 0.87 2.00% YoY % 0.00% 0.00% -20.33% -38.19% 64.46% 39.08% - Horiz. % 112.64% 112.64% 112.64% 141.38% 228.74% 139.08% 100.00%
NAPS 1.0061 1.0465 1.0446 1.0401 0.9086 0.3936 0.2979 22.48% YoY % -3.86% 0.18% 0.43% 14.47% 130.84% 32.12% - Horiz. % 337.73% 351.29% 350.65% 349.14% 305.00% 132.12% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.3800 1.4900 1.7800 2.5000 2.8300 1.6500 1.2900 -
P/RPS 3.10 3.47 4.48 6.94 11.45 12.92 12.14 -20.34% YoY % -10.66% -22.54% -35.45% -39.39% -11.38% 6.43% - Horiz. % 25.54% 28.58% 36.90% 57.17% 94.32% 106.43% 100.00%
P/EPS 73.47 96.13 132.84 151.52 5.27 97.63 73.71 -0.05% YoY % -23.57% -27.63% -12.33% 2,775.14% -94.60% 32.45% - Horiz. % 99.67% 130.42% 180.22% 205.56% 7.15% 132.45% 100.00%
EY 1.36 1.04 0.75 0.66 18.98 1.02 1.36 - YoY % 30.77% 38.67% 13.64% -96.52% 1,760.78% -25.00% - Horiz. % 100.00% 76.47% 55.15% 48.53% 1,395.59% 75.00% 100.00%
DY 0.72 0.67 0.56 0.50 0.88 1.06 1.16 -7.64% YoY % 7.46% 19.64% 12.00% -43.18% -16.98% -8.62% - Horiz. % 62.07% 57.76% 48.28% 43.10% 75.86% 91.38% 100.00%
P/NAPS 1.34 1.40 1.68 2.37 2.48 2.90 2.52 -9.99% YoY % -4.29% -16.67% -29.11% -4.44% -14.48% 15.08% - Horiz. % 53.17% 55.56% 66.67% 94.05% 98.41% 115.08% 100.00%
Price Multiplier on Announcement Date 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 05/12/18 13/12/17 06/12/16 09/12/15 09/12/14 05/12/13 13/12/12 -
Price 1.3300 1.7000 1.6200 2.3300 2.7900 1.6200 1.3500 -
P/RPS 2.99 3.96 4.08 6.47 11.28 12.69 12.71 -21.42% YoY % -24.49% -2.94% -36.94% -42.64% -11.11% -0.16% - Horiz. % 23.52% 31.16% 32.10% 50.90% 88.75% 99.84% 100.00%
P/EPS 70.81 109.68 120.90 141.21 5.19 95.86 77.14 -1.42% YoY % -35.44% -9.28% -14.38% 2,620.81% -94.59% 24.27% - Horiz. % 91.79% 142.18% 156.73% 183.06% 6.73% 124.27% 100.00%
EY 1.41 0.91 0.83 0.71 19.25 1.04 1.30 1.36% YoY % 54.95% 9.64% 16.90% -96.31% 1,750.96% -20.00% - Horiz. % 108.46% 70.00% 63.85% 54.62% 1,480.77% 80.00% 100.00%
DY 0.75 0.59 0.62 0.54 0.90 1.08 1.11 -6.32% YoY % 27.12% -4.84% 14.81% -40.00% -16.67% -2.70% - Horiz. % 67.57% 53.15% 55.86% 48.65% 81.08% 97.30% 100.00%
P/NAPS 1.30 1.60 1.53 2.21 2.45 2.85 2.63 -11.08% YoY % -18.75% 4.58% -30.77% -9.80% -14.04% 8.37% - Horiz. % 49.43% 60.84% 58.17% 84.03% 93.16% 108.37% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
BFood_Q2FYE2016.pdf 
