[BJFOOD] QoQ TTM Result on 30-Apr-2019

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
13-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Apr-2019
Profit Trend
QoQ- 64.24%
YoY- 2205.52%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Revenue 645,247 641,665 627,814 678,430 347,123 668,496 327,960 96.74%
PBT 32,447 33,985 36,876 45,587 26,138 43,107 22,458 44.47%
Tax -15,706 -16,327 -16,784 -19,407 -10,190 -20,088 -9,218 70.38%
NP 16,741 17,658 20,092 26,180 15,948 23,019 13,240 26.44%
-
NP to SH 16,873 17,844 20,269 26,306 16,017 23,094 13,273 27.12%
-
Tax Rate 48.41% 48.04% 45.51% 42.57% 38.99% 46.60% 41.05% -
Total Cost 628,506 624,007 607,722 652,250 331,175 645,477 314,720 99.70%
-
Net Worth 372,402 370,250 367,650 383,331 0 378,042 0 -
Dividend
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Div 10,844 10,899 11,057 14,826 7,372 14,908 7,512 44.35%
Div Payout % 64.27% 61.08% 54.56% 56.36% 46.03% 64.56% 56.60% -
Equity
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Net Worth 372,402 370,250 367,650 383,331 0 378,042 0 -
NOSH 382,142 382,142 382,083 381,887 362,805 381,887 374,427 2.06%
Ratio Analysis
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
NP Margin 2.59% 2.75% 3.20% 3.86% 4.59% 3.44% 4.04% -
ROE 4.53% 4.82% 5.51% 6.86% 0.00% 6.11% 0.00% -
Per Share
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
RPS 180.60 178.92 175.00 184.08 95.68 184.26 87.59 106.18%
EPS 4.72 4.98 5.65 7.14 4.41 6.37 3.54 33.33%
DPS 3.04 3.04 3.08 4.02 2.03 4.11 2.00 51.99%
NAPS 1.0423 1.0324 1.0248 1.0401 0.00 1.042 0.00 -
Adjusted Per Share Value based on latest NOSH - 381,887
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
RPS 33.13 32.95 32.23 34.83 17.82 34.32 16.84 96.73%
EPS 0.87 0.92 1.04 1.35 0.82 1.19 0.68 27.94%
DPS 0.56 0.56 0.57 0.76 0.38 0.77 0.39 43.58%
NAPS 0.1912 0.1901 0.1888 0.1968 0.00 0.1941 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Date 31/12/19 30/09/19 28/06/19 30/04/19 29/03/19 31/01/19 31/12/18 -
Price 1.38 1.40 1.66 1.78 1.63 1.34 1.40 -
P/RPS 0.76 0.78 0.95 0.97 1.70 0.73 1.60 -52.49%
P/EPS 29.22 28.14 29.38 24.94 36.92 21.05 39.49 -26.00%
EY 3.42 3.55 3.40 4.01 2.71 4.75 2.53 35.17%
DY 2.20 2.17 1.86 2.26 1.25 3.07 1.43 53.84%
P/NAPS 1.32 1.36 1.62 1.71 0.00 1.29 0.00 -
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Date 06/02/20 11/11/19 20/08/19 13/06/19 - 14/03/19 - -
Price 1.27 1.37 1.57 1.77 0.00 1.51 0.00 -
P/RPS 0.70 0.77 0.90 0.96 0.00 0.82 0.00 -
P/EPS 26.89 27.53 27.79 24.80 0.00 23.72 0.00 -
EY 3.72 3.63 3.60 4.03 0.00 4.22 0.00 -
DY 2.39 2.22 1.96 2.27 0.00 2.72 0.00 -
P/NAPS 1.22 1.33 1.53 1.70 0.00 1.45 0.00 -

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