[BJFOOD] YoY TTM Result on 30-Apr-2017 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
14-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- -36.54%
YoY- -50.41%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 717,266 634,719 627,814 605,443 554,146 377,355 148,193 24.58%
PBT 74,374 -7,597 36,876 24,612 36,439 194,252 25,022 16.40%
Tax -28,390 -11,776 -16,784 -18,426 -16,725 -12,988 -4,340 29.93%
NP 45,984 -19,373 20,092 6,186 19,714 181,264 20,682 11.78%
-
NP to SH 47,364 -18,925 20,269 11,345 22,877 184,657 23,017 10.58%
-
Tax Rate 38.17% - 45.51% 74.87% 45.90% 6.69% 17.34% -
Total Cost 671,282 654,092 607,722 599,257 534,432 196,091 127,511 26.05%
-
Net Worth 370,694 333,628 367,650 391,690 319,806 398,886 161,534 12.27%
Dividend
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 10,637 7,159 11,057 13,131 15,218 19,515 11,283 -0.81%
Div Payout % 22.46% 0.00% 54.56% 115.75% 66.52% 10.57% 49.02% -
Equity
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 370,694 333,628 367,650 391,690 319,806 398,886 161,534 12.27%
NOSH 383,620 382,142 382,083 374,000 301,619 372,790 266,515 5.20%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 6.41% -3.05% 3.20% 1.02% 3.56% 48.04% 13.96% -
ROE 12.78% -5.67% 5.51% 2.90% 7.15% 46.29% 14.25% -
Per Share
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 201.89 179.44 175.00 161.88 183.72 101.22 55.60 19.69%
EPS 13.33 -5.35 5.65 3.03 7.58 49.53 8.64 6.23%
DPS 3.00 2.00 3.08 3.50 5.05 5.24 4.25 -4.74%
NAPS 1.0434 0.9432 1.0248 1.0473 1.0603 1.07 0.6061 7.86%
Adjusted Per Share Value based on latest NOSH - 374,000
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 36.83 32.59 32.23 31.09 28.45 19.38 7.61 24.58%
EPS 2.43 -0.97 1.04 0.58 1.17 9.48 1.18 10.59%
DPS 0.55 0.37 0.57 0.67 0.78 1.00 0.58 -0.73%
NAPS 0.1903 0.1713 0.1888 0.2011 0.1642 0.2048 0.0829 12.28%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/06/21 30/06/20 28/06/19 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 1.95 1.10 1.66 1.74 1.88 2.89 1.50 -
P/RPS 0.97 0.61 0.95 1.07 1.02 2.86 2.70 -13.30%
P/EPS 14.63 -20.56 29.38 57.36 24.79 5.83 17.37 -2.36%
EY 6.84 -4.86 3.40 1.74 4.03 17.14 5.76 2.42%
DY 1.54 1.82 1.86 2.01 2.68 1.81 2.83 -8.13%
P/NAPS 1.87 1.17 1.62 1.66 1.77 2.70 2.47 -3.80%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 18/08/21 21/08/20 20/08/19 14/06/17 10/06/16 15/06/15 16/06/14 -
Price 1.91 1.15 1.57 1.53 1.88 2.59 1.49 -
P/RPS 0.95 0.64 0.90 0.95 1.02 2.56 2.68 -13.46%
P/EPS 14.33 -21.49 27.79 50.44 24.79 5.23 17.25 -2.55%
EY 6.98 -4.65 3.60 1.98 4.03 19.12 5.80 2.61%
DY 1.57 1.74 1.96 2.29 2.68 2.02 2.85 -7.97%
P/NAPS 1.83 1.22 1.53 1.46 1.77 2.42 2.46 -4.04%

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