[BJFOOD] QoQ Cumulative Quarter Result on 31-Oct-2016 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
06-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- 100.64%
YoY- -18.47%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 154,390 605,443 454,020 290,482 141,370 554,363 415,100 -48.31%
PBT 8,757 24,612 23,623 15,005 7,448 35,615 28,773 -54.78%
Tax -4,069 -18,426 -11,497 -6,642 -3,118 -18,073 -11,062 -48.69%
NP 4,688 6,186 12,126 8,363 4,330 17,542 17,711 -58.80%
-
NP to SH 5,338 11,345 14,711 10,036 5,002 21,290 19,710 -58.17%
-
Tax Rate 46.47% 74.87% 48.67% 44.27% 41.86% 50.75% 38.45% -
Total Cost 149,702 599,257 441,894 282,119 137,040 536,821 397,389 -47.87%
-
Net Worth 394,526 393,431 399,040 400,647 401,372 396,722 398,855 -0.72%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 3,732 13,148 9,406 5,659 1,894 15,965 12,201 -54.63%
Div Payout % 69.93% 115.89% 63.94% 56.39% 37.88% 74.99% 61.90% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 394,526 393,431 399,040 400,647 401,372 396,722 398,855 -0.72%
NOSH 373,286 375,662 376,240 377,293 378,939 375,648 375,428 -0.38%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 3.04% 1.02% 2.67% 2.88% 3.06% 3.16% 4.27% -
ROE 1.35% 2.88% 3.69% 2.50% 1.25% 5.37% 4.94% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 41.36 161.17 120.67 76.99 37.31 147.57 110.57 -48.11%
EPS 1.43 3.02 3.91 2.66 1.32 5.66 5.25 -58.01%
DPS 1.00 3.50 2.50 1.50 0.50 4.25 3.25 -54.45%
NAPS 1.0569 1.0473 1.0606 1.0619 1.0592 1.0561 1.0624 -0.34%
Adjusted Per Share Value based on latest NOSH - 375,671
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 7.93 31.09 23.31 14.91 7.26 28.46 21.31 -48.29%
EPS 0.27 0.58 0.76 0.52 0.26 1.09 1.01 -58.53%
DPS 0.19 0.68 0.48 0.29 0.10 0.82 0.63 -55.06%
NAPS 0.2026 0.202 0.2049 0.2057 0.2061 0.2037 0.2048 -0.71%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.40 1.74 1.74 1.78 1.67 1.88 2.05 -
P/RPS 3.38 1.08 1.44 2.31 4.48 1.27 1.85 49.50%
P/EPS 97.90 57.62 44.50 66.92 126.52 33.17 39.05 84.65%
EY 1.02 1.74 2.25 1.49 0.79 3.01 2.56 -45.88%
DY 0.71 2.01 1.44 0.84 0.30 2.26 1.59 -41.60%
P/NAPS 1.32 1.66 1.64 1.68 1.58 1.78 1.93 -22.39%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 15/09/17 14/06/17 15/03/17 06/12/16 07/09/16 10/06/16 09/03/16 -
Price 1.53 1.53 1.86 1.62 1.64 1.88 2.04 -
P/RPS 3.70 0.95 1.54 2.10 4.40 1.27 1.85 58.80%
P/EPS 106.99 50.66 47.57 60.90 124.24 33.17 38.86 96.55%
EY 0.93 1.97 2.10 1.64 0.80 3.01 2.57 -49.25%
DY 0.65 2.29 1.34 0.93 0.30 2.26 1.59 -44.94%
P/NAPS 1.45 1.46 1.75 1.53 1.55 1.78 1.92 -17.08%

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