[BJFOOD] QoQ Annualized Quarter Result on 31-Jul-2016 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
07-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- -6.02%
YoY- -18.08%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 605,443 605,360 580,964 565,480 554,363 553,466 535,654 8.51%
PBT 24,612 31,497 30,010 29,792 35,615 38,364 35,472 -21.64%
Tax -18,426 -15,329 -13,284 -12,472 -18,073 -14,749 -13,360 23.92%
NP 6,186 16,168 16,726 17,320 17,542 23,614 22,112 -57.25%
-
NP to SH 11,345 19,614 20,072 20,008 21,290 26,280 24,618 -40.36%
-
Tax Rate 74.87% 48.67% 44.27% 41.86% 50.75% 38.44% 37.66% -
Total Cost 599,257 589,192 564,238 548,160 536,821 529,852 513,542 10.84%
-
Net Worth 393,431 399,040 400,647 401,372 396,722 398,855 396,514 -0.51%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 13,148 12,541 11,318 7,578 15,965 16,268 16,887 -15.38%
Div Payout % 115.89% 63.94% 56.39% 37.88% 74.99% 61.90% 68.60% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 393,431 399,040 400,647 401,372 396,722 398,855 396,514 -0.51%
NOSH 375,662 376,240 377,293 378,939 375,648 375,428 375,274 0.06%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 1.02% 2.67% 2.88% 3.06% 3.16% 4.27% 4.13% -
ROE 2.88% 4.92% 5.01% 4.98% 5.37% 6.59% 6.21% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 161.17 160.90 153.98 149.23 147.57 147.42 142.74 8.44%
EPS 3.02 5.21 5.32 5.28 5.66 7.00 6.56 -40.40%
DPS 3.50 3.33 3.00 2.00 4.25 4.33 4.50 -15.43%
NAPS 1.0473 1.0606 1.0619 1.0592 1.0561 1.0624 1.0566 -0.58%
Adjusted Per Share Value based on latest NOSH - 378,939
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 31.09 31.08 29.83 29.03 28.46 28.42 27.50 8.53%
EPS 0.58 1.01 1.03 1.03 1.09 1.35 1.26 -40.41%
DPS 0.68 0.64 0.58 0.39 0.82 0.84 0.87 -15.16%
NAPS 0.202 0.2049 0.2057 0.2061 0.2037 0.2048 0.2036 -0.52%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 1.74 1.74 1.78 1.67 1.88 2.05 2.50 -
P/RPS 1.08 1.08 1.16 1.12 1.27 1.39 1.75 -27.53%
P/EPS 57.62 33.38 33.46 31.63 33.17 29.29 38.11 31.76%
EY 1.74 3.00 2.99 3.16 3.01 3.41 2.62 -23.89%
DY 2.01 1.92 1.69 1.20 2.26 2.11 1.80 7.64%
P/NAPS 1.66 1.64 1.68 1.58 1.78 1.93 2.37 -21.14%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 14/06/17 15/03/17 06/12/16 07/09/16 10/06/16 09/03/16 09/12/15 -
Price 1.53 1.86 1.62 1.64 1.88 2.04 2.33 -
P/RPS 0.95 1.16 1.05 1.10 1.27 1.38 1.63 -30.24%
P/EPS 50.66 35.68 30.45 31.06 33.17 29.14 35.52 26.73%
EY 1.97 2.80 3.28 3.22 3.01 3.43 2.82 -21.28%
DY 2.29 1.79 1.85 1.22 2.26 2.12 1.93 12.08%
P/NAPS 1.46 1.75 1.53 1.55 1.78 1.92 2.21 -24.16%

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