[BJFOOD] YoY Annualized Quarter Result on 31-Jan-2018 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
15-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- -98.18%
YoY- -97.93%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 697,537 0 677,998 639,474 605,360 553,466 331,245 15.50%
PBT 27,928 0 49,516 17,912 31,497 38,364 245,588 -34.34%
Tax -13,594 0 -19,948 -18,786 -15,329 -14,749 -11,221 3.78%
NP 14,333 0 29,568 -874 16,168 23,614 234,366 -41.77%
-
NP to SH 14,981 0 29,676 405 19,614 26,280 237,660 -41.42%
-
Tax Rate 48.68% - 40.29% 104.88% 48.67% 38.44% 4.57% -
Total Cost 683,204 0 648,430 640,349 589,192 529,852 96,878 45.94%
-
Net Worth 364,648 0 378,042 387,522 399,040 398,855 333,197 1.76%
Dividend
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 9,461 - 14,512 15,050 12,541 16,268 15,569 -9.18%
Div Payout % 63.16% - 48.90% 3,713.21% 63.94% 61.90% 6.55% -
Equity
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 364,648 0 378,042 387,522 399,040 398,855 333,197 1.76%
NOSH 382,142 362,805 381,887 381,564 376,240 375,428 311,399 4.04%
Ratio Analysis
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 2.05% 0.00% 4.36% -0.14% 2.67% 4.27% 70.75% -
ROE 4.11% 0.00% 7.85% 0.10% 4.92% 6.59% 71.33% -
Per Share
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 196.59 0.00 186.88 169.95 160.90 147.42 106.37 12.62%
EPS 4.20 0.00 8.01 0.11 5.21 7.00 76.32 -42.94%
DPS 2.67 0.00 4.00 4.00 3.33 4.33 5.00 -11.43%
NAPS 1.0277 0.00 1.042 1.0299 1.0606 1.0624 1.07 -0.77%
Adjusted Per Share Value based on latest NOSH - 381,564
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 35.81 0.00 34.81 32.83 31.08 28.42 17.01 15.49%
EPS 0.77 0.00 1.52 0.02 1.01 1.35 12.20 -41.41%
DPS 0.49 0.00 0.75 0.77 0.64 0.84 0.80 -9.05%
NAPS 0.1872 0.00 0.1941 0.199 0.2049 0.2048 0.1711 1.75%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 31/03/20 29/03/19 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 1.16 1.63 1.34 1.75 1.74 2.05 3.00 -
P/RPS 0.59 0.00 0.72 1.03 1.08 1.39 2.82 -26.12%
P/EPS 27.47 0.00 16.38 1,624.53 33.38 29.29 3.93 45.69%
EY 3.64 0.00 6.10 0.06 3.00 3.41 25.44 -31.35%
DY 2.30 0.00 2.99 2.29 1.92 2.11 1.67 6.39%
P/NAPS 1.13 0.00 1.29 1.70 1.64 1.93 2.80 -16.10%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 01/06/20 - 14/03/19 15/03/18 15/03/17 09/03/16 10/03/15 -
Price 1.09 0.00 1.51 1.83 1.86 2.04 2.80 -
P/RPS 0.55 0.00 0.81 1.08 1.16 1.38 2.63 -26.12%
P/EPS 25.82 0.00 18.46 1,698.80 35.68 29.14 3.67 45.87%
EY 3.87 0.00 5.42 0.06 2.80 3.43 27.26 -31.46%
DY 2.45 0.00 2.65 2.19 1.79 2.12 1.79 6.26%
P/NAPS 1.06 0.00 1.45 1.78 1.75 1.92 2.62 -16.06%

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