[BJFOOD] YoY Annualized Quarter Result on 31-Oct-2018 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
05-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Oct-2018 [#2]
Profit Trend
QoQ--%
YoY- 19.04%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 709,638 729,112 0 655,920 630,336 580,964 535,654 5.58%
PBT 67,552 43,418 0 44,916 36,538 30,010 35,472 13.26%
Tax -25,058 -18,224 0 -18,436 -16,176 -13,284 -13,360 12.92%
NP 42,494 25,194 0 26,480 20,362 16,726 22,112 13.46%
-
NP to SH 42,986 25,242 0 26,546 22,300 20,072 24,618 11.37%
-
Tax Rate 37.09% 41.97% - 41.05% 44.27% 44.27% 37.66% -
Total Cost 667,144 703,918 0 629,440 609,974 564,238 513,542 5.18%
-
Net Worth 352,760 372,402 0 384,199 400,123 400,647 396,514 -2.23%
Dividend
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 7,080 14,291 - 14,977 15,016 11,318 16,887 -15.46%
Div Payout % 16.47% 56.62% - 56.42% 67.34% 56.39% 68.60% -
Equity
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 352,760 372,402 0 384,199 400,123 400,647 396,514 -2.23%
NOSH 382,346 382,142 374,427 381,887 375,420 377,293 375,274 0.36%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 5.99% 3.46% 0.00% 4.04% 3.23% 2.88% 4.13% -
ROE 12.19% 6.78% 0.00% 6.91% 5.57% 5.01% 6.21% -
Per Share
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 200.44 204.07 0.00 175.18 167.90 153.98 142.74 6.78%
EPS 12.14 7.06 0.00 7.08 5.94 5.32 6.56 12.63%
DPS 2.00 4.00 0.00 4.00 4.00 3.00 4.50 -14.51%
NAPS 0.9964 1.0423 0.00 1.0261 1.0658 1.0619 1.0566 -1.12%
Adjusted Per Share Value based on latest NOSH - 381,887
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 36.44 37.44 0.00 33.68 32.36 29.83 27.50 5.59%
EPS 2.21 1.30 0.00 1.36 1.14 1.03 1.26 11.47%
DPS 0.36 0.73 0.00 0.77 0.77 0.58 0.87 -15.68%
NAPS 0.1811 0.1912 0.00 0.1973 0.2054 0.2057 0.2036 -2.23%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 1.60 1.38 1.40 1.38 1.49 1.78 2.50 -
P/RPS 0.80 0.68 0.00 0.79 0.89 1.16 1.75 -14.04%
P/EPS 13.18 19.53 0.00 19.46 25.08 33.46 38.11 -18.55%
EY 7.59 5.12 0.00 5.14 3.99 2.99 2.62 22.83%
DY 1.25 2.90 0.00 2.90 2.68 1.69 1.80 -6.80%
P/NAPS 1.61 1.32 0.00 1.34 1.40 1.68 2.37 -7.20%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 09/02/21 06/02/20 - 05/12/18 13/12/17 06/12/16 09/12/15 -
Price 1.51 1.27 0.00 1.33 1.70 1.62 2.33 -
P/RPS 0.75 0.62 0.00 0.76 1.01 1.05 1.63 -13.93%
P/EPS 12.44 17.98 0.00 18.76 28.62 30.45 35.52 -18.35%
EY 8.04 5.56 0.00 5.33 3.49 3.28 2.82 22.45%
DY 1.32 3.15 0.00 3.01 2.35 1.85 1.93 -7.08%
P/NAPS 1.52 1.22 0.00 1.30 1.60 1.53 2.21 -6.98%

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