[BJFOOD] QoQ Cumulative 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- -76.51%
YoY- -18.08%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 605,443 454,020 290,482 141,370 554,363 415,100 267,827 72.33%
PBT 24,612 23,623 15,005 7,448 35,615 28,773 17,736 24.43%
Tax -18,426 -11,497 -6,642 -3,118 -18,073 -11,062 -6,680 96.80%
NP 6,186 12,126 8,363 4,330 17,542 17,711 11,056 -32.12%
-
NP to SH 11,345 14,711 10,036 5,002 21,290 19,710 12,309 -5.29%
-
Tax Rate 74.87% 48.67% 44.27% 41.86% 50.75% 38.45% 37.66% -
Total Cost 599,257 441,894 282,119 137,040 536,821 397,389 256,771 76.03%
-
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 9,406 5,659 1,894 15,965 12,201 8,443 34.38%
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% 3.69% 2.50% 1.25% 5.37% 4.94% 3.10% -
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 161.17 120.67 76.99 37.31 147.57 110.57 71.37 72.21%
EPS 3.02 3.91 2.66 1.32 5.66 5.25 3.28 -5.36%
DPS 3.50 2.50 1.50 0.50 4.25 3.25 2.25 34.28%
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 23.31 14.91 7.26 28.46 21.31 13.75 72.35%
EPS 0.58 0.76 0.52 0.26 1.09 1.01 0.63 -5.36%
DPS 0.68 0.48 0.29 0.10 0.82 0.63 0.43 35.77%
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 1.44 2.31 4.48 1.27 1.85 3.50 -54.36%
P/EPS 57.62 44.50 66.92 126.52 33.17 39.05 76.22 -17.02%
EY 1.74 2.25 1.49 0.79 3.01 2.56 1.31 20.85%
DY 2.01 1.44 0.84 0.30 2.26 1.59 0.90 70.94%
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 1.54 2.10 4.40 1.27 1.85 3.26 -56.07%
P/EPS 50.66 47.57 60.90 124.24 33.17 38.86 71.04 -20.19%
EY 1.97 2.10 1.64 0.80 3.01 2.57 1.41 25.00%
DY 2.29 1.34 0.93 0.30 2.26 1.59 0.97 77.39%
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