[BJFOOD] YoY Cumulative Quarter Result on 30-Jun-2019 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 0.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 CAGR
Revenue 997,744 717,266 634,719 789,190 605,443 554,363 376,780 14.54%
PBT 188,980 74,374 -7,597 47,875 24,612 35,615 182,769 0.46%
Tax -68,215 -28,390 -11,776 -21,555 -18,426 -18,073 -11,670 27.91%
NP 120,765 45,984 -19,373 26,320 6,186 17,542 171,099 -4.74%
-
NP to SH 122,742 47,364 -18,925 26,509 11,345 21,290 177,574 -5.01%
-
Tax Rate 36.10% 38.17% - 45.02% 74.87% 50.75% 6.39% -
Total Cost 876,979 671,282 654,092 762,870 599,257 536,821 205,681 22.40%
-
Net Worth 485,647 370,694 333,628 367,650 393,431 396,722 343,922 4.92%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 CAGR
Div 19,829 10,658 7,074 14,350 13,148 15,965 18,765 0.77%
Div Payout % 16.16% 22.50% 0.00% 54.13% 115.89% 74.99% 10.57% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 485,647 370,694 333,628 367,650 393,431 396,722 343,922 4.92%
NOSH 389,526 383,620 382,142 382,083 375,662 375,648 326,364 2.49%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 12.10% 6.41% -3.05% 3.34% 1.02% 3.16% 45.41% -
ROE 25.27% 12.78% -5.67% 7.21% 2.88% 5.37% 51.63% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 CAGR
RPS 276.74 201.89 179.44 219.98 161.17 147.57 115.45 12.96%
EPS 34.11 13.36 -5.31 7.22 3.02 5.66 54.41 -6.30%
DPS 5.50 3.00 2.00 4.00 3.50 4.25 5.75 -0.61%
NAPS 1.347 1.0434 0.9432 1.0248 1.0473 1.0561 1.0538 3.48%
Adjusted Per Share Value based on latest NOSH - 382,083
30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 CAGR
RPS 51.23 36.83 32.59 40.52 31.09 28.46 19.35 14.53%
EPS 6.30 2.43 -0.97 1.36 0.58 1.09 9.12 -5.02%
DPS 1.02 0.55 0.36 0.74 0.68 0.82 0.96 0.84%
NAPS 0.2494 0.1903 0.1713 0.1888 0.202 0.2037 0.1766 4.93%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 28/04/17 29/04/16 30/04/15 -
Price 4.15 1.95 1.10 1.66 1.74 1.88 2.89 -
P/RPS 1.50 0.97 0.61 0.75 1.08 1.27 2.50 -6.87%
P/EPS 12.19 14.63 -20.56 22.47 57.62 33.17 5.31 12.28%
EY 8.20 6.84 -4.86 4.45 1.74 3.01 18.83 -10.94%
DY 1.33 1.54 1.82 2.41 2.01 2.26 1.99 -5.46%
P/NAPS 3.08 1.87 1.17 1.62 1.66 1.78 2.74 1.64%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 CAGR
Date 16/08/22 18/08/21 21/08/20 20/08/19 14/06/17 10/06/16 15/06/15 -
Price 4.34 1.91 1.15 1.57 1.53 1.88 2.59 -
P/RPS 1.57 0.95 0.64 0.71 0.95 1.27 2.24 -4.83%
P/EPS 12.75 14.33 -21.49 21.25 50.66 33.17 4.76 14.72%
EY 7.84 6.98 -4.65 4.71 1.97 3.01 21.01 -12.84%
DY 1.27 1.57 1.74 2.55 2.29 2.26 2.22 -7.49%
P/NAPS 3.22 1.83 1.22 1.53 1.46 1.78 2.46 3.82%

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