[BJFOOD] QoQ TTM Result on 30-Jun-2019 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- -22.95%
YoY- 582.94%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
Revenue 633,913 645,247 641,665 627,814 678,430 347,123 668,496 -4.45%
PBT 23,234 32,447 33,985 36,876 45,587 26,138 43,107 -41.18%
Tax -12,344 -15,706 -16,327 -16,784 -19,407 -10,190 -20,088 -34.17%
NP 10,890 16,741 17,658 20,092 26,180 15,948 23,019 -47.41%
-
NP to SH 11,439 16,873 17,844 20,269 26,306 16,017 23,094 -45.30%
-
Tax Rate 53.13% 48.41% 48.04% 45.51% 42.57% 38.99% 46.60% -
Total Cost 623,023 628,506 624,007 607,722 652,250 331,175 645,477 -2.99%
-
Net Worth 364,648 372,402 370,250 367,650 383,331 0 378,042 -3.05%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
Div 7,159 10,844 10,899 11,057 14,826 7,372 14,908 -46.73%
Div Payout % 62.59% 64.27% 61.08% 54.56% 56.36% 46.03% 64.56% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
Net Worth 364,648 372,402 370,250 367,650 383,331 0 378,042 -3.05%
NOSH 382,142 382,142 382,142 382,083 381,887 362,805 381,887 0.05%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
NP Margin 1.72% 2.59% 2.75% 3.20% 3.86% 4.59% 3.44% -
ROE 3.14% 4.53% 4.82% 5.51% 6.86% 0.00% 6.11% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
RPS 178.66 180.60 178.92 175.00 184.08 95.68 184.26 -2.61%
EPS 3.22 4.72 4.98 5.65 7.14 4.41 6.37 -44.33%
DPS 2.00 3.04 3.04 3.08 4.02 2.03 4.11 -46.12%
NAPS 1.0277 1.0423 1.0324 1.0248 1.0401 0.00 1.042 -1.17%
Adjusted Per Share Value based on latest NOSH - 382,083
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
RPS 32.55 33.13 32.95 32.23 34.83 17.82 34.32 -4.44%
EPS 0.59 0.87 0.92 1.04 1.35 0.82 1.19 -45.25%
DPS 0.37 0.56 0.56 0.57 0.76 0.38 0.77 -46.70%
NAPS 0.1872 0.1912 0.1901 0.1888 0.1968 0.00 0.1941 -3.06%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 30/04/19 29/03/19 31/01/19 -
Price 1.16 1.38 1.40 1.66 1.78 1.63 1.34 -
P/RPS 0.65 0.76 0.78 0.95 0.97 1.70 0.73 -9.48%
P/EPS 35.98 29.22 28.14 29.38 24.94 36.92 21.05 58.46%
EY 2.78 3.42 3.55 3.40 4.01 2.71 4.75 -36.87%
DY 1.72 2.20 2.17 1.86 2.26 1.25 3.07 -39.19%
P/NAPS 1.13 1.32 1.36 1.62 1.71 0.00 1.29 -10.75%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
Date 01/06/20 06/02/20 11/11/19 20/08/19 13/06/19 - 14/03/19 -
Price 1.09 1.27 1.37 1.57 1.77 0.00 1.51 -
P/RPS 0.61 0.70 0.77 0.90 0.96 0.00 0.82 -22.43%
P/EPS 33.81 26.89 27.53 27.79 24.80 0.00 23.72 35.58%
EY 2.96 3.72 3.63 3.60 4.03 0.00 4.22 -26.25%
DY 1.83 2.39 2.22 1.96 2.27 0.00 2.72 -28.84%
P/NAPS 1.06 1.22 1.33 1.53 1.70 0.00 1.45 -23.59%

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