[BJFOOD] QoQ Cumulative Quarter Result on 30-Apr-2016 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
10-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ- 8.02%
YoY- -88.01%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 454,020 290,482 141,370 554,363 415,100 267,827 132,410 126.54%
PBT 23,623 15,005 7,448 35,615 28,773 17,736 8,945 90.49%
Tax -11,497 -6,642 -3,118 -18,073 -11,062 -6,680 -3,445 122.50%
NP 12,126 8,363 4,330 17,542 17,711 11,056 5,500 68.99%
-
NP to SH 14,711 10,036 5,002 21,290 19,710 12,309 6,106 79.23%
-
Tax Rate 48.67% 44.27% 41.86% 50.75% 38.45% 37.66% 38.51% -
Total Cost 441,894 282,119 137,040 536,821 397,389 256,771 126,910 128.86%
-
Net Worth 399,040 400,647 401,372 396,722 398,855 396,514 393,368 0.95%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 9,406 5,659 1,894 15,965 12,201 8,443 3,746 84.22%
Div Payout % 63.94% 56.39% 37.88% 74.99% 61.90% 68.60% 61.35% -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 399,040 400,647 401,372 396,722 398,855 396,514 393,368 0.95%
NOSH 376,240 377,293 378,939 375,648 375,428 375,274 374,601 0.29%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 2.67% 2.88% 3.06% 3.16% 4.27% 4.13% 4.15% -
ROE 3.69% 2.50% 1.25% 5.37% 4.94% 3.10% 1.55% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 120.67 76.99 37.31 147.57 110.57 71.37 35.35 125.86%
EPS 3.91 2.66 1.32 5.66 5.25 3.28 1.63 78.72%
DPS 2.50 1.50 0.50 4.25 3.25 2.25 1.00 83.69%
NAPS 1.0606 1.0619 1.0592 1.0561 1.0624 1.0566 1.0501 0.66%
Adjusted Per Share Value based on latest NOSH - 301,619
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 23.31 14.91 7.26 28.46 21.31 13.75 6.80 126.49%
EPS 0.76 0.52 0.26 1.09 1.01 0.63 0.31 81.32%
DPS 0.48 0.29 0.10 0.82 0.63 0.43 0.19 84.97%
NAPS 0.2049 0.2057 0.2061 0.2037 0.2048 0.2036 0.202 0.95%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 1.74 1.78 1.67 1.88 2.05 2.50 2.33 -
P/RPS 1.44 2.31 4.48 1.27 1.85 3.50 6.59 -63.55%
P/EPS 44.50 66.92 126.52 33.17 39.05 76.22 142.94 -53.90%
EY 2.25 1.49 0.79 3.01 2.56 1.31 0.70 117.02%
DY 1.44 0.84 0.30 2.26 1.59 0.90 0.43 123.01%
P/NAPS 1.64 1.68 1.58 1.78 1.93 2.37 2.22 -18.20%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 15/03/17 06/12/16 07/09/16 10/06/16 09/03/16 09/12/15 11/09/15 -
Price 1.86 1.62 1.64 1.88 2.04 2.33 2.14 -
P/RPS 1.54 2.10 4.40 1.27 1.85 3.26 6.05 -59.66%
P/EPS 47.57 60.90 124.24 33.17 38.86 71.04 131.29 -49.01%
EY 2.10 1.64 0.80 3.01 2.57 1.41 0.76 96.30%
DY 1.34 0.93 0.30 2.26 1.59 0.97 0.47 100.42%
P/NAPS 1.75 1.53 1.55 1.78 1.92 2.21 2.04 -9.67%

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