[BJFOOD] YoY Annualized Quarter Result on 30-Apr-2016 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
10-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ- -18.99%
YoY- -88.01%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 634,719 789,190 605,443 554,363 376,780 150,369 121,915 25.86%
PBT -7,597 47,875 24,612 35,615 182,769 24,573 21,395 -
Tax -11,776 -21,555 -18,426 -18,073 -11,670 -4,460 -4,112 15.79%
NP -19,373 26,320 6,186 17,542 171,099 20,113 17,283 -
-
NP to SH -18,925 26,509 11,345 21,290 177,574 22,669 18,628 -
-
Tax Rate - 45.02% 74.87% 50.75% 6.39% 18.15% 19.22% -
Total Cost 654,092 762,870 599,257 536,821 205,681 130,256 104,632 29.11%
-
Net Worth 333,628 367,650 393,431 396,722 343,922 159,850 124,766 14.69%
Dividend
30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 7,074 14,350 13,148 15,965 18,765 11,231 7,986 -1.67%
Div Payout % 0.00% 54.13% 115.89% 74.99% 10.57% 49.54% 42.87% -
Equity
30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 333,628 367,650 393,431 396,722 343,922 159,850 124,766 14.69%
NOSH 382,142 382,083 375,662 375,648 326,364 264,259 228,175 7.45%
Ratio Analysis
30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin -3.05% 3.34% 1.02% 3.16% 45.41% 13.38% 14.18% -
ROE -5.67% 7.21% 2.88% 5.37% 51.63% 14.18% 14.93% -
Per Share
30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 179.44 219.98 161.17 147.57 115.45 56.90 53.43 18.40%
EPS -5.31 7.22 3.02 5.66 54.41 8.58 8.17 -
DPS 2.00 4.00 3.50 4.25 5.75 4.25 3.50 -7.50%
NAPS 0.9432 1.0248 1.0473 1.0561 1.0538 0.6049 0.5468 7.89%
Adjusted Per Share Value based on latest NOSH - 301,619
30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 32.59 40.52 31.09 28.46 19.35 7.72 6.26 25.86%
EPS -0.97 1.36 0.58 1.09 9.12 1.16 0.96 -
DPS 0.36 0.74 0.68 0.82 0.96 0.58 0.41 -1.79%
NAPS 0.1713 0.1888 0.202 0.2037 0.1766 0.0821 0.0641 14.68%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/06/20 28/06/19 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 1.10 1.66 1.74 1.88 2.89 1.50 1.35 -
P/RPS 0.61 0.75 1.08 1.27 2.50 2.64 2.53 -17.98%
P/EPS -20.56 22.47 57.62 33.17 5.31 17.49 16.54 -
EY -4.86 4.45 1.74 3.01 18.83 5.72 6.05 -
DY 1.82 2.41 2.01 2.26 1.99 2.83 2.59 -4.79%
P/NAPS 1.17 1.62 1.66 1.78 2.74 2.48 2.47 -9.89%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 21/08/20 20/08/19 14/06/17 10/06/16 15/06/15 16/06/14 13/06/13 -
Price 1.15 1.57 1.53 1.88 2.59 1.49 1.73 -
P/RPS 0.64 0.71 0.95 1.27 2.24 2.62 3.24 -20.23%
P/EPS -21.49 21.25 50.66 33.17 4.76 17.37 21.19 -
EY -4.65 4.71 1.97 3.01 21.01 5.76 4.72 -
DY 1.74 2.55 2.29 2.26 2.22 2.85 2.02 -2.05%
P/NAPS 1.22 1.53 1.46 1.78 2.46 2.46 3.16 -12.42%

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