[BJFOOD] YoY Cumulative Quarter Result on 31-Jan-2015 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
10-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 5.09%
YoY- 904.76%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 479,606 454,020 415,100 248,434 111,639 86,567 64,458 39.68%
PBT 13,434 23,623 28,773 184,191 20,021 15,944 11,151 3.15%
Tax -14,090 -11,497 -11,062 -8,416 -3,395 -2,683 -2,364 34.61%
NP -656 12,126 17,711 175,775 16,626 13,261 8,787 -
-
NP to SH 304 14,711 19,710 178,245 17,740 14,039 8,782 -42.88%
-
Tax Rate 104.88% 48.67% 38.45% 4.57% 16.96% 16.83% 21.20% -
Total Cost 480,262 441,894 397,389 72,659 95,013 73,306 55,671 43.16%
-
Net Worth 387,522 399,040 398,855 333,197 154,071 115,185 52,933 39.30%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 11,288 9,406 12,201 11,677 4,612 3,264 2,837 25.85%
Div Payout % 3,713.21% 63.94% 61.90% 6.55% 26.00% 23.26% 32.31% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 387,522 399,040 398,855 333,197 154,071 115,185 52,933 39.30%
NOSH 381,564 376,240 375,428 311,399 263,595 217,658 141,873 17.90%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin -0.14% 2.67% 4.27% 70.75% 14.89% 15.32% 13.63% -
ROE 0.08% 3.69% 4.94% 53.50% 11.51% 12.19% 16.59% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 127.46 120.67 110.57 79.78 42.35 39.77 45.43 18.74%
EPS 0.08 3.91 5.25 57.24 6.73 6.45 6.19 -51.52%
DPS 3.00 2.50 3.25 3.75 1.75 1.50 2.00 6.98%
NAPS 1.0299 1.0606 1.0624 1.07 0.5845 0.5292 0.3731 18.42%
Adjusted Per Share Value based on latest NOSH - 355,596
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 24.63 23.31 21.31 12.76 5.73 4.44 3.31 39.68%
EPS 0.02 0.76 1.01 9.15 0.91 0.72 0.45 -40.45%
DPS 0.58 0.48 0.63 0.60 0.24 0.17 0.15 25.25%
NAPS 0.199 0.2049 0.2048 0.1711 0.0791 0.0591 0.0272 39.28%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 1.75 1.74 2.05 3.00 1.48 1.20 1.07 -
P/RPS 1.37 1.44 1.85 3.76 3.49 3.02 2.36 -8.65%
P/EPS 2,166.04 44.50 39.05 5.24 21.99 18.60 17.29 123.52%
EY 0.05 2.25 2.56 19.08 4.55 5.37 5.79 -54.67%
DY 1.71 1.44 1.59 1.25 1.18 1.25 1.87 -1.47%
P/NAPS 1.70 1.64 1.93 2.80 2.53 2.27 2.87 -8.35%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 15/03/18 15/03/17 09/03/16 10/03/15 07/03/14 08/03/13 08/03/12 -
Price 1.83 1.86 2.04 2.80 1.50 1.23 1.08 -
P/RPS 1.44 1.54 1.85 3.51 3.54 3.09 2.38 -8.02%
P/EPS 2,265.06 47.57 38.86 4.89 22.29 19.07 17.45 124.84%
EY 0.04 2.10 2.57 20.44 4.49 5.24 5.73 -56.24%
DY 1.64 1.34 1.59 1.34 1.17 1.22 1.85 -1.98%
P/NAPS 1.78 1.75 1.92 2.62 2.57 2.32 2.89 -7.75%

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