[BJFOOD] QoQ Annualized Quarter Result on 31-Jan-2017 [#3]

Announcement Date
15-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- -2.28%
YoY- -25.36%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 630,336 617,560 605,443 605,360 580,964 565,480 554,363 8.91%
PBT 36,538 35,028 24,612 31,497 30,010 29,792 35,615 1.71%
Tax -16,176 -16,276 -18,426 -15,329 -13,284 -12,472 -18,073 -7.10%
NP 20,362 18,752 6,186 16,168 16,726 17,320 17,542 10.41%
-
NP to SH 22,300 21,352 11,345 19,614 20,072 20,008 21,290 3.12%
-
Tax Rate 44.27% 46.47% 74.87% 48.67% 44.27% 41.86% 50.75% -
Total Cost 609,974 598,808 599,257 589,192 564,238 548,160 536,821 8.86%
-
Net Worth 400,123 394,526 393,431 399,040 400,647 401,372 396,722 0.56%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 15,016 14,931 13,148 12,541 11,318 7,578 15,965 -3.99%
Div Payout % 67.34% 69.93% 115.89% 63.94% 56.39% 37.88% 74.99% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 400,123 394,526 393,431 399,040 400,647 401,372 396,722 0.56%
NOSH 375,420 373,286 375,662 376,240 377,293 378,939 375,648 -0.04%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 3.23% 3.04% 1.02% 2.67% 2.88% 3.06% 3.16% -
ROE 5.57% 5.41% 2.88% 4.92% 5.01% 4.98% 5.37% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 167.90 165.44 161.17 160.90 153.98 149.23 147.57 8.95%
EPS 5.94 5.72 3.02 5.21 5.32 5.28 5.66 3.26%
DPS 4.00 4.00 3.50 3.33 3.00 2.00 4.25 -3.95%
NAPS 1.0658 1.0569 1.0473 1.0606 1.0619 1.0592 1.0561 0.60%
Adjusted Per Share Value based on latest NOSH - 374,000
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 32.36 31.71 31.09 31.08 29.83 29.03 28.46 8.91%
EPS 1.14 1.10 0.58 1.01 1.03 1.03 1.09 3.02%
DPS 0.77 0.77 0.68 0.64 0.58 0.39 0.82 -4.09%
NAPS 0.2054 0.2026 0.202 0.2049 0.2057 0.2061 0.2037 0.55%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 1.49 1.40 1.74 1.74 1.78 1.67 1.88 -
P/RPS 0.89 0.85 1.08 1.08 1.16 1.12 1.27 -21.05%
P/EPS 25.08 24.48 57.62 33.38 33.46 31.63 33.17 -16.96%
EY 3.99 4.09 1.74 3.00 2.99 3.16 3.01 20.60%
DY 2.68 2.86 2.01 1.92 1.69 1.20 2.26 11.99%
P/NAPS 1.40 1.32 1.66 1.64 1.68 1.58 1.78 -14.75%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 13/12/17 15/09/17 14/06/17 15/03/17 06/12/16 07/09/16 10/06/16 -
Price 1.70 1.53 1.53 1.86 1.62 1.64 1.88 -
P/RPS 1.01 0.92 0.95 1.16 1.05 1.10 1.27 -14.12%
P/EPS 28.62 26.75 50.66 35.68 30.45 31.06 33.17 -9.34%
EY 3.49 3.74 1.97 2.80 3.28 3.22 3.01 10.33%
DY 2.35 2.61 2.29 1.79 1.85 1.22 2.26 2.63%
P/NAPS 1.60 1.45 1.46 1.75 1.53 1.55 1.78 -6.84%

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