[BJFOOD] QoQ Cumulative Quarter Result on 30-Apr-2017 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
14-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- -22.88%
YoY- -46.71%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 479,606 315,168 154,390 605,443 454,020 290,482 141,370 125.27%
PBT 13,434 18,269 8,757 24,612 23,623 15,005 7,448 48.01%
Tax -14,090 -8,088 -4,069 -18,426 -11,497 -6,642 -3,118 172.58%
NP -656 10,181 4,688 6,186 12,126 8,363 4,330 -
-
NP to SH 304 11,150 5,338 11,345 14,711 10,036 5,002 -84.46%
-
Tax Rate 104.88% 44.27% 46.47% 74.87% 48.67% 44.27% 41.86% -
Total Cost 480,262 304,987 149,702 599,257 441,894 282,119 137,040 130.19%
-
Net Worth 387,522 400,123 394,526 393,431 399,040 400,647 401,372 -2.30%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 11,288 7,508 3,732 13,148 9,406 5,659 1,894 227.65%
Div Payout % 3,713.21% 67.34% 69.93% 115.89% 63.94% 56.39% 37.88% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 387,522 400,123 394,526 393,431 399,040 400,647 401,372 -2.30%
NOSH 381,564 375,420 373,286 375,662 376,240 377,293 378,939 0.46%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin -0.14% 3.23% 3.04% 1.02% 2.67% 2.88% 3.06% -
ROE 0.08% 2.79% 1.35% 2.88% 3.69% 2.50% 1.25% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 127.46 83.95 41.36 161.17 120.67 76.99 37.31 126.32%
EPS 0.08 2.97 1.43 3.02 3.91 2.66 1.32 -84.49%
DPS 3.00 2.00 1.00 3.50 2.50 1.50 0.50 229.11%
NAPS 1.0299 1.0658 1.0569 1.0473 1.0606 1.0619 1.0592 -1.84%
Adjusted Per Share Value based on latest NOSH - 374,000
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 24.63 16.18 7.93 31.09 23.31 14.91 7.26 125.27%
EPS 0.02 0.57 0.27 0.58 0.76 0.52 0.26 -81.82%
DPS 0.58 0.39 0.19 0.68 0.48 0.29 0.10 221.78%
NAPS 0.199 0.2054 0.2026 0.202 0.2049 0.2057 0.2061 -2.30%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 1.75 1.49 1.40 1.74 1.74 1.78 1.67 -
P/RPS 1.37 1.77 3.38 1.08 1.44 2.31 4.48 -54.51%
P/EPS 2,166.04 50.17 97.90 57.62 44.50 66.92 126.52 560.83%
EY 0.05 1.99 1.02 1.74 2.25 1.49 0.79 -84.03%
DY 1.71 1.34 0.71 2.01 1.44 0.84 0.30 218.08%
P/NAPS 1.70 1.40 1.32 1.66 1.64 1.68 1.58 4.98%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 15/03/18 13/12/17 15/09/17 14/06/17 15/03/17 06/12/16 07/09/16 -
Price 1.83 1.70 1.53 1.53 1.86 1.62 1.64 -
P/RPS 1.44 2.03 3.70 0.95 1.54 2.10 4.40 -52.41%
P/EPS 2,265.06 57.24 106.99 50.66 47.57 60.90 124.24 589.04%
EY 0.04 1.75 0.93 1.97 2.10 1.64 0.80 -86.35%
DY 1.64 1.18 0.65 2.29 1.34 0.93 0.30 209.36%
P/NAPS 1.78 1.60 1.45 1.46 1.75 1.53 1.55 9.63%

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