[BJFOOD] YoY Annualized Quarter Result on 31-Jan-2019 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
14-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jan-2019 [#3]
Profit Trend
QoQ--%
YoY- 7221.39%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 715,396 697,537 0 677,998 639,474 605,360 553,466 5.09%
PBT 69,316 27,928 0 49,516 17,912 31,497 38,364 12.12%
Tax -26,236 -13,594 0 -19,948 -18,786 -15,329 -14,749 11.79%
NP 43,080 14,333 0 29,568 -874 16,168 23,614 12.33%
-
NP to SH 44,132 14,981 0 29,676 405 19,614 26,280 10.55%
-
Tax Rate 37.85% 48.68% - 40.29% 104.88% 48.67% 38.44% -
Total Cost 672,316 683,204 0 648,430 640,349 589,192 529,852 4.71%
-
Net Worth 363,347 364,648 0 378,042 387,522 399,040 398,855 -1.78%
Dividend
31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div 9,454 9,461 - 14,512 15,050 12,541 16,268 -9.97%
Div Payout % 21.42% 63.16% - 48.90% 3,713.21% 63.94% 61.90% -
Equity
31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 363,347 364,648 0 378,042 387,522 399,040 398,855 -1.78%
NOSH 382,513 382,142 362,805 381,887 381,564 376,240 375,428 0.36%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 6.02% 2.05% 0.00% 4.36% -0.14% 2.67% 4.27% -
ROE 12.15% 4.11% 0.00% 7.85% 0.10% 4.92% 6.59% -
Per Share
31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 201.77 196.59 0.00 186.88 169.95 160.90 147.42 6.26%
EPS 12.47 4.20 0.00 8.01 0.11 5.21 7.00 11.82%
DPS 2.67 2.67 0.00 4.00 4.00 3.33 4.33 -8.93%
NAPS 1.0248 1.0277 0.00 1.042 1.0299 1.0606 1.0624 -0.69%
Adjusted Per Share Value based on latest NOSH - 381,887
31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 36.73 35.81 0.00 34.81 32.83 31.08 28.42 5.08%
EPS 2.27 0.77 0.00 1.52 0.02 1.01 1.35 10.58%
DPS 0.49 0.49 0.00 0.75 0.77 0.64 0.84 -9.90%
NAPS 0.1866 0.1872 0.00 0.1941 0.199 0.2049 0.2048 -1.78%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 31/03/21 31/03/20 29/03/19 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 1.86 1.16 1.63 1.34 1.75 1.74 2.05 -
P/RPS 0.92 0.59 0.00 0.72 1.03 1.08 1.39 -7.67%
P/EPS 14.94 27.47 0.00 16.38 1,624.53 33.38 29.29 -12.21%
EY 6.69 3.64 0.00 6.10 0.06 3.00 3.41 13.93%
DY 1.43 2.30 0.00 2.99 2.29 1.92 2.11 -7.25%
P/NAPS 1.81 1.13 0.00 1.29 1.70 1.64 1.93 -1.23%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 06/05/21 01/06/20 - 14/03/19 15/03/18 15/03/17 09/03/16 -
Price 1.94 1.09 0.00 1.51 1.83 1.86 2.04 -
P/RPS 0.96 0.55 0.00 0.81 1.08 1.16 1.38 -6.78%
P/EPS 15.59 25.82 0.00 18.46 1,698.80 35.68 29.14 -11.40%
EY 6.42 3.87 0.00 5.42 0.06 2.80 3.43 12.89%
DY 1.37 2.45 0.00 2.65 2.19 1.79 2.12 -8.10%
P/NAPS 1.89 1.06 0.00 1.45 1.78 1.75 1.92 -0.30%

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