[BJFOOD] YoY TTM Result on 30-Sep-2018 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 246.4%
YoY- 246.4%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 CAGR
Revenue 724,263 635,006 641,665 321,373 646,589 618,463 563,106 4.98%
PBT 76,394 824 33,985 16,969 21,646 25,921 34,942 16.33%
Tax -29,437 -14,399 -16,327 -9,898 -19,919 -19,377 -16,398 11.98%
NP 46,957 -13,575 17,658 7,071 1,727 6,544 18,544 19.68%
-
NP to SH 48,617 -13,161 17,844 7,077 2,043 11,681 21,773 16.81%
-
Tax Rate 38.53% 1,747.45% 48.04% 58.33% 92.02% 74.75% 46.93% -
Total Cost 677,306 648,581 624,007 314,302 644,862 611,919 544,562 4.30%
-
Net Worth 385,635 343,426 370,250 0 388,571 394,526 401,372 -0.77%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 CAGR
Div 12,437 5,341 10,899 7,536 15,048 14,969 13,366 -1.38%
Div Payout % 25.58% 0.00% 61.08% 106.49% 736.60% 128.15% 61.39% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 385,635 343,426 370,250 0 388,571 394,526 401,372 -0.77%
NOSH 385,810 382,142 382,142 376,815 381,887 373,286 378,939 0.34%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 6.48% -2.14% 2.75% 2.20% 0.27% 1.06% 3.29% -
ROE 12.61% -3.83% 4.82% 0.00% 0.53% 2.96% 5.42% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 CAGR
RPS 202.93 179.52 178.92 85.29 171.59 165.68 148.60 6.21%
EPS 13.62 -3.72 4.98 1.88 0.54 3.13 5.75 18.15%
DPS 3.50 1.50 3.04 2.00 4.00 4.00 3.53 -0.16%
NAPS 1.0805 0.9709 1.0324 0.00 1.0312 1.0569 1.0592 0.38%
Adjusted Per Share Value based on latest NOSH - 376,815
30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 CAGR
RPS 37.19 32.60 32.95 16.50 33.20 31.75 28.91 4.99%
EPS 2.50 -0.68 0.92 0.36 0.10 0.60 1.12 16.80%
DPS 0.64 0.27 0.56 0.39 0.77 0.77 0.69 -1.44%
NAPS 0.198 0.1763 0.1901 0.00 0.1995 0.2026 0.2061 -0.77%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 31/07/18 31/07/17 29/07/16 -
Price 2.01 1.15 1.40 1.43 1.50 1.40 1.67 -
P/RPS 0.99 0.64 0.78 1.68 0.87 0.85 1.12 -2.35%
P/EPS 14.76 -30.91 28.14 76.14 276.66 44.74 29.06 -12.28%
EY 6.78 -3.24 3.55 1.31 0.36 2.24 3.44 14.02%
DY 1.74 1.30 2.17 1.40 2.67 2.86 2.11 -3.66%
P/NAPS 1.86 1.18 1.36 0.00 1.45 1.32 1.58 3.20%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 CAGR
Date 11/11/21 12/11/20 11/11/19 - 18/09/18 15/09/17 07/09/16 -
Price 2.04 1.14 1.37 0.00 1.39 1.53 1.64 -
P/RPS 1.01 0.64 0.77 0.00 0.81 0.92 1.10 -1.63%
P/EPS 14.98 -30.64 27.53 0.00 256.37 48.89 28.54 -11.72%
EY 6.68 -3.26 3.63 0.00 0.39 2.05 3.50 13.31%
DY 1.72 1.32 2.22 0.00 2.88 2.61 2.15 -4.22%
P/NAPS 1.89 1.17 1.33 0.00 1.35 1.45 1.55 3.91%

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