[BJFOOD] YoY 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?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
Revenue 272,754 174,097 184,121 0 166,584 160,778 149,112 12.39%
PBT 60,280 16,787 13,141 0 11,459 9,512 7,557 49.43%
Tax -21,654 -5,916 -5,122 0 -4,447 -4,019 -3,524 42.07%
NP 38,626 10,871 8,019 0 7,012 5,493 4,033 54.81%
-
NP to SH 38,878 11,121 8,013 0 7,033 5,812 5,034 48.49%
-
Tax Rate 35.92% 35.24% 38.98% - 38.81% 42.25% 46.63% -
Total Cost 234,128 163,226 176,102 0 159,572 155,285 145,079 9.69%
-
Net Worth 425,590 352,760 372,402 0 384,199 399,640 398,925 1.25%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
Div 3,607 1,770 3,572 - 3,744 3,749 3,756 -0.77%
Div Payout % 9.28% 15.92% 44.59% - 53.24% 64.52% 74.63% -
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 0 384,199 399,640 398,925 1.25%
NOSH 389,526 382,346 382,142 374,427 381,887 374,967 375,671 0.70%
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 14.16% 6.24% 4.36% 0.00% 4.21% 3.42% 2.70% -
ROE 9.14% 3.15% 2.15% 0.00% 1.83% 1.45% 1.26% -
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 75.60 49.18 51.53 0.00 44.49 42.88 39.69 13.27%
EPS 10.78 3.14 2.24 0.00 1.89 1.55 1.34 49.67%
DPS 1.00 0.50 1.00 0.00 1.00 1.00 1.00 0.00%
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 14.00 8.94 9.45 0.00 8.55 8.26 7.66 12.37%
EPS 2.00 0.57 0.41 0.00 0.36 0.30 0.26 48.38%
DPS 0.19 0.09 0.18 0.00 0.19 0.19 0.19 0.00%
NAPS 0.2185 0.1811 0.1912 0.00 0.1973 0.2052 0.2048 1.26%
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 2.84 3.25 2.68 0.00 3.10 3.47 4.48 -8.43%
P/EPS 19.95 50.94 61.53 0.00 73.47 96.13 132.84 -30.69%
EY 5.01 1.96 1.63 0.00 1.36 1.04 0.75 44.38%
DY 0.47 0.31 0.72 0.00 0.72 0.67 0.56 -3.33%
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 3.17 3.07 2.46 0.00 2.99 3.96 4.08 -4.76%
P/EPS 22.27 48.07 56.63 0.00 70.81 109.68 120.90 -27.90%
EY 4.49 2.08 1.77 0.00 1.41 0.91 0.83 38.61%
DY 0.42 0.33 0.79 0.00 0.75 0.59 0.62 -7.25%
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