[BJFOOD] YoY TTM 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- 306.65%
YoY- 306.65%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
Revenue 822,920 624,982 645,247 327,960 652,395 630,129 576,801 7.11%
PBT 119,887 4,470 32,447 22,458 23,593 27,876 33,708 27.81%
Tax -45,175 -15,193 -15,706 -9,218 -20,347 -19,872 -16,687 21.24%
NP 74,712 -10,723 16,741 13,240 3,246 8,004 17,021 33.12%
-
NP to SH 76,374 -10,053 16,873 13,273 3,264 12,459 20,604 28.84%
-
Tax Rate 37.68% 339.89% 48.41% 41.05% 86.24% 71.29% 49.50% -
Total Cost 748,208 635,705 628,506 314,720 649,149 622,125 559,780 5.77%
-
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 14,274 3,538 10,844 7,512 15,043 14,962 12,424 2.72%
Div Payout % 18.69% 0.00% 64.27% 56.60% 460.88% 120.09% 60.30% -
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 9.08% -1.72% 2.59% 4.04% 0.50% 1.27% 2.95% -
ROE 17.95% -2.85% 4.53% 0.00% 0.85% 3.12% 5.16% -
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 228.11 176.53 180.60 87.59 174.24 168.05 153.54 7.95%
EPS 21.17 -2.84 4.72 3.54 0.87 3.32 5.48 29.87%
DPS 4.00 1.00 3.04 2.00 4.00 4.00 3.31 3.73%
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 42.25 32.09 33.13 16.84 33.50 32.35 29.62 7.11%
EPS 3.92 -0.52 0.87 0.68 0.17 0.64 1.06 28.78%
DPS 0.73 0.18 0.56 0.39 0.77 0.77 0.64 2.57%
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 0.94 0.91 0.76 1.60 0.79 0.89 1.16 -3.98%
P/EPS 10.16 -56.35 29.22 39.49 158.31 44.84 32.45 -20.11%
EY 9.85 -1.77 3.42 2.53 0.63 2.23 3.08 25.21%
DY 1.86 0.62 2.20 1.43 2.90 2.68 1.86 0.00%
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 1.05 0.86 0.70 0.00 0.76 1.01 1.06 -0.18%
P/EPS 11.34 -53.18 26.89 0.00 152.57 51.16 29.54 -16.90%
EY 8.82 -1.88 3.72 0.00 0.66 1.95 3.39 20.31%
DY 1.67 0.66 2.39 0.00 3.01 2.35 2.04 -3.79%
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