[BJFOOD] YoY Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
Revenue 460,473 354,819 364,556 0 327,960 315,168 290,482 9.32%
PBT 79,289 33,776 21,709 0 22,458 18,269 15,005 37.98%
Tax -29,314 -12,529 -9,112 0 -9,218 -8,088 -6,642 33.26%
NP 49,975 21,247 12,597 0 13,240 10,181 8,363 41.31%
-
NP to SH 50,503 21,493 12,621 0 13,273 11,150 10,036 36.69%
-
Tax Rate 36.97% 37.09% 41.97% - 41.05% 44.27% 44.27% -
Total Cost 410,498 333,572 351,959 0 314,720 304,987 282,119 7.52%
-
Net Worth 425,590 352,760 372,402 0 384,199 400,123 400,647 1.17%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
Div 7,215 3,540 7,145 - 7,488 7,508 5,659 4.81%
Div Payout % 14.29% 16.47% 56.62% - 56.42% 67.34% 56.39% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 425,590 352,760 372,402 0 384,199 400,123 400,647 1.17%
NOSH 389,526 382,346 382,142 374,427 381,887 375,420 377,293 0.61%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 10.85% 5.99% 3.46% 0.00% 4.04% 3.23% 2.88% -
ROE 11.87% 6.09% 3.39% 0.00% 3.45% 2.79% 2.50% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
RPS 127.64 100.22 102.03 0.00 87.59 83.95 76.99 10.27%
EPS 14.07 6.07 3.53 0.00 3.54 2.97 2.66 38.01%
DPS 2.00 1.00 2.00 0.00 2.00 2.00 1.50 5.72%
NAPS 1.1797 0.9964 1.0423 0.00 1.0261 1.0658 1.0619 2.05%
Adjusted Per Share Value based on latest NOSH - 374,427
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
RPS 23.64 18.22 18.72 0.00 16.84 16.18 14.91 9.32%
EPS 2.59 1.10 0.65 0.00 0.68 0.57 0.52 36.41%
DPS 0.37 0.18 0.37 0.00 0.38 0.39 0.29 4.82%
NAPS 0.2185 0.1811 0.1912 0.00 0.1973 0.2054 0.2057 1.17%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 -
Price 2.15 1.60 1.38 1.40 1.38 1.49 1.78 -
P/RPS 1.68 1.60 1.35 0.00 1.58 1.77 2.31 -5.97%
P/EPS 15.36 26.36 39.07 0.00 38.93 50.17 66.92 -24.77%
EY 6.51 3.79 2.56 0.00 2.57 1.99 1.49 33.00%
DY 0.93 0.62 1.45 0.00 1.45 1.34 0.84 1.98%
P/NAPS 1.82 1.61 1.32 0.00 1.34 1.40 1.68 1.56%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
Date 10/02/22 09/02/21 06/02/20 - 05/12/18 13/12/17 06/12/16 -
Price 2.40 1.51 1.27 0.00 1.33 1.70 1.62 -
P/RPS 1.88 1.51 1.24 0.00 1.52 2.03 2.10 -2.11%
P/EPS 17.14 24.87 35.95 0.00 37.52 57.24 60.90 -21.74%
EY 5.83 4.02 2.78 0.00 2.67 1.75 1.64 27.80%
DY 0.83 0.66 1.57 0.00 1.50 1.18 0.93 -2.17%
P/NAPS 2.03 1.52 1.22 0.00 1.30 1.60 1.53 5.62%

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