[BJFOOD] QoQ TTM Result on 31-Oct-2017 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
13-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 6.66%
YoY- -39.53%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 485,213 639,603 631,029 630,129 618,463 605,443 593,066 -13.26%
PBT 10,647 19,404 14,423 27,876 25,921 24,612 31,289 -53.42%
Tax -15,148 -19,217 -21,019 -19,872 -19,377 -18,426 -17,160 -8.45%
NP -4,501 187 -6,596 8,004 6,544 6,186 14,129 -
-
NP to SH -4,197 1,141 -3,062 12,459 11,681 11,345 17,878 -
-
Tax Rate 142.27% 99.04% 145.73% 71.29% 74.75% 74.87% 54.84% -
Total Cost 489,714 639,416 637,625 622,125 611,919 599,257 578,937 -11.18%
-
Net Worth 385,782 385,744 387,522 399,640 394,526 391,690 396,664 -1.95%
Dividend
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 11,280 15,013 14,985 14,962 14,969 13,131 12,407 -6.52%
Div Payout % 0.00% 1,315.81% 0.00% 120.09% 128.15% 115.75% 69.40% -
Equity
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 385,782 385,744 387,522 399,640 394,526 391,690 396,664 -1.95%
NOSH 376,814 381,858 381,564 374,967 373,286 374,000 374,000 0.53%
Ratio Analysis
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -0.93% 0.03% -1.05% 1.27% 1.06% 1.02% 2.38% -
ROE -1.09% 0.30% -0.79% 3.12% 2.96% 2.90% 4.51% -
Per Share
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 128.77 169.74 167.71 168.05 165.68 161.88 158.57 -13.71%
EPS -1.11 0.30 -0.81 3.32 3.13 3.03 4.78 -
DPS 3.00 4.00 4.00 4.00 4.00 3.50 3.32 -6.93%
NAPS 1.0238 1.0237 1.0299 1.0658 1.0569 1.0473 1.0606 -2.47%
Adjusted Per Share Value based on latest NOSH - 374,967
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 24.91 32.84 32.40 32.35 31.75 31.09 30.45 -13.26%
EPS -0.22 0.06 -0.16 0.64 0.60 0.58 0.92 -
DPS 0.58 0.77 0.77 0.77 0.77 0.67 0.64 -6.73%
NAPS 0.1981 0.1981 0.199 0.2052 0.2026 0.2011 0.2037 -1.95%
Price Multiplier on Financial Quarter End Date
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 29/06/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 1.53 1.72 1.75 1.49 1.40 1.74 1.74 -
P/RPS 1.19 1.01 1.04 0.89 0.85 1.07 1.10 5.73%
P/EPS -137.37 568.03 -215.05 44.84 44.74 57.36 36.40 -
EY -0.73 0.18 -0.47 2.23 2.24 1.74 2.75 -
DY 1.96 2.33 2.29 2.68 2.86 2.01 1.91 1.84%
P/NAPS 1.49 1.68 1.70 1.40 1.32 1.66 1.64 -6.57%
Price Multiplier on Announcement Date
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date - 21/06/18 15/03/18 13/12/17 15/09/17 14/06/17 15/03/17 -
Price 0.00 1.66 1.83 1.70 1.53 1.53 1.86 -
P/RPS 0.00 0.98 1.09 1.01 0.92 0.95 1.17 -
P/EPS 0.00 548.21 -224.88 51.16 48.89 50.44 38.91 -
EY 0.00 0.18 -0.44 1.95 2.05 1.98 2.57 -
DY 0.00 2.41 2.19 2.35 2.61 2.29 1.78 -
P/NAPS 0.00 1.62 1.78 1.60 1.45 1.46 1.75 -

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