[BJFOOD] QoQ TTM Result on 31-Jul-2015 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
11-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- 0.06%
YoY- 676.37%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 554,146 544,021 530,230 470,129 377,355 284,988 192,900 102.21%
PBT 36,439 38,834 40,430 196,940 194,252 189,192 185,339 -66.22%
Tax -16,725 -15,634 -16,100 -15,409 -12,988 -9,361 -5,582 107.97%
NP 19,714 23,200 24,330 181,531 181,264 179,831 179,757 -77.11%
-
NP to SH 22,877 26,122 27,362 184,761 184,657 183,522 182,938 -75.02%
-
Tax Rate 45.90% 40.26% 39.82% 7.82% 6.69% 4.95% 3.01% -
Total Cost 534,432 520,821 505,900 288,598 196,091 105,157 13,143 1085.16%
-
Net Worth 319,806 399,128 397,217 393,368 398,886 380,488 346,972 -5.29%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 15,218 19,657 20,346 23,261 19,515 18,722 14,277 4.35%
Div Payout % 66.52% 75.25% 74.36% 12.59% 10.57% 10.20% 7.80% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 319,806 399,128 397,217 393,368 398,886 380,488 346,972 -5.29%
NOSH 301,619 375,685 375,939 374,601 372,790 355,596 304,602 -0.65%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 3.56% 4.26% 4.59% 38.61% 48.04% 63.10% 93.19% -
ROE 7.15% 6.54% 6.89% 46.97% 46.29% 48.23% 52.72% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 183.72 144.81 141.04 125.50 101.22 80.14 63.33 103.53%
EPS 7.58 6.95 7.28 49.32 49.53 51.61 60.06 -74.87%
DPS 5.05 5.25 5.41 6.21 5.24 5.27 4.69 5.05%
NAPS 1.0603 1.0624 1.0566 1.0501 1.07 1.07 1.1391 -4.67%
Adjusted Per Share Value based on latest NOSH - 374,601
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 28.45 27.93 27.22 24.14 19.38 14.63 9.90 102.26%
EPS 1.17 1.34 1.40 9.49 9.48 9.42 9.39 -75.08%
DPS 0.78 1.01 1.04 1.19 1.00 0.96 0.73 4.51%
NAPS 0.1642 0.2049 0.2039 0.202 0.2048 0.1954 0.1782 -5.31%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.88 2.05 2.50 2.33 2.89 3.00 2.83 -
P/RPS 1.02 1.42 1.77 1.86 2.86 3.74 4.47 -62.69%
P/EPS 24.79 29.48 34.35 4.72 5.83 5.81 4.71 202.88%
EY 4.03 3.39 2.91 21.17 17.14 17.20 21.22 -66.99%
DY 2.68 2.56 2.16 2.67 1.81 1.76 1.66 37.66%
P/NAPS 1.77 1.93 2.37 2.22 2.70 2.80 2.48 -20.15%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 10/06/16 09/03/16 09/12/15 11/09/15 15/06/15 10/03/15 09/12/14 -
Price 1.88 2.04 2.33 2.14 2.59 2.80 2.79 -
P/RPS 1.02 1.41 1.65 1.71 2.56 3.49 4.41 -62.35%
P/EPS 24.79 29.34 32.01 4.34 5.23 5.43 4.65 205.48%
EY 4.03 3.41 3.12 23.05 19.12 18.43 21.53 -67.31%
DY 2.68 2.57 2.32 2.90 2.02 1.88 1.68 36.56%
P/NAPS 1.77 1.92 2.21 2.04 2.42 2.62 2.45 -19.50%

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