[BJFOOD] YoY TTM 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- 0.32%
YoY- 708.18%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 631,029 593,066 544,021 284,988 146,987 110,707 82,210 40.40%
PBT 14,423 31,289 38,834 189,192 26,506 19,432 13,621 0.95%
Tax -21,019 -17,160 -15,634 -9,361 -5,176 -3,758 -2,329 44.24%
NP -6,596 14,129 23,200 179,831 21,330 15,674 11,292 -
-
NP to SH -3,062 17,878 26,122 183,522 22,708 16,606 11,287 -
-
Tax Rate 145.73% 54.84% 40.26% 4.95% 19.53% 19.34% 17.10% -
Total Cost 637,625 578,937 520,821 105,157 125,657 95,033 70,918 44.15%
-
Net Worth 387,522 396,664 399,128 380,488 154,911 137,522 52,948 39.29%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 14,985 12,407 19,657 18,722 9,822 6,893 7,094 13.26%
Div Payout % 0.00% 69.40% 75.25% 10.20% 43.26% 41.51% 62.86% -
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 387,522 396,664 399,128 380,488 154,911 137,522 52,948 39.29%
NOSH 381,564 374,000 375,685 355,596 265,032 259,868 141,914 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 -1.05% 2.38% 4.26% 63.10% 14.51% 14.16% 13.74% -
ROE -0.79% 4.51% 6.54% 48.23% 14.66% 12.08% 21.32% -
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 167.71 158.57 144.81 80.14 55.46 42.60 57.93 19.36%
EPS -0.81 4.78 6.95 51.61 8.57 6.39 7.95 -
DPS 4.00 3.32 5.25 5.27 3.75 2.65 5.00 -3.64%
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 32.40 30.45 27.93 14.63 7.55 5.68 4.22 40.41%
EPS -0.16 0.92 1.34 9.42 1.17 0.85 0.58 -
DPS 0.77 0.64 1.01 0.96 0.50 0.35 0.36 13.49%
NAPS 0.199 0.2037 0.2049 0.1954 0.0795 0.0706 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 1.04 1.10 1.42 3.74 2.67 2.82 1.85 -9.14%
P/EPS -215.05 36.40 29.48 5.81 17.27 18.78 13.45 -
EY -0.47 2.75 3.39 17.20 5.79 5.33 7.43 -
DY 2.29 1.91 2.56 1.76 2.53 2.21 4.67 -11.18%
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 1.09 1.17 1.41 3.49 2.70 2.89 1.86 -8.51%
P/EPS -224.88 38.91 29.34 5.43 17.51 19.25 13.58 -
EY -0.44 2.57 3.41 18.43 5.71 5.20 7.36 -
DY 2.19 1.78 2.57 1.88 2.50 2.16 4.63 -11.72%
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