[BJFOOD] YoY TTM Result on 31-Jul-2016 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
07-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- -4.83%
YoY- -88.22%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 321,373 646,589 618,463 563,106 470,129 151,299 133,705 18.48%
PBT 16,969 21,646 25,921 34,942 196,940 25,097 25,613 -7.65%
Tax -9,898 -19,919 -19,377 -16,398 -15,409 -4,216 -4,772 15.15%
NP 7,071 1,727 6,544 18,544 181,531 20,881 20,841 -18.86%
-
NP to SH 7,077 2,043 11,681 21,773 184,761 23,798 21,972 -19.67%
-
Tax Rate 58.33% 92.02% 74.75% 46.93% 7.82% 16.80% 18.63% -
Total Cost 314,302 644,862 611,919 544,562 288,598 130,418 112,864 21.90%
-
Net Worth 0 388,571 394,526 401,372 393,368 166,651 144,246 -
Dividend
30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 7,536 15,048 14,969 13,366 23,261 11,283 8,530 -2.36%
Div Payout % 106.49% 736.60% 128.15% 61.39% 12.59% 47.41% 38.82% -
Equity
30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 0 388,571 394,526 401,372 393,368 166,651 144,246 -
NOSH 376,815 381,887 373,286 378,939 374,601 275,321 262,361 7.25%
Ratio Analysis
30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 2.20% 0.27% 1.06% 3.29% 38.61% 13.80% 15.59% -
ROE 0.00% 0.53% 2.96% 5.42% 46.97% 14.28% 15.23% -
Per Share
30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 85.29 171.59 165.68 148.60 125.50 54.95 50.96 10.47%
EPS 1.88 0.54 3.13 5.75 49.32 8.64 8.37 -25.08%
DPS 2.00 4.00 4.00 3.53 6.21 4.10 3.25 -8.96%
NAPS 0.00 1.0312 1.0569 1.0592 1.0501 0.6053 0.5498 -
Adjusted Per Share Value based on latest NOSH - 378,939
30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 16.50 33.20 31.75 28.91 24.14 7.77 6.87 18.46%
EPS 0.36 0.10 0.60 1.12 9.49 1.22 1.13 -19.84%
DPS 0.39 0.77 0.77 0.69 1.19 0.58 0.44 -2.30%
NAPS 0.00 0.1995 0.2026 0.2061 0.202 0.0856 0.0741 -
Price Multiplier on Financial Quarter End Date
30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 28/09/18 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 1.43 1.50 1.40 1.67 2.33 2.72 1.77 -
P/RPS 1.68 0.87 0.85 1.12 1.86 4.95 3.47 -13.09%
P/EPS 76.14 276.66 44.74 29.06 4.72 31.47 21.14 28.12%
EY 1.31 0.36 2.24 3.44 21.17 3.18 4.73 -21.99%
DY 1.40 2.67 2.86 2.11 2.67 1.51 1.84 -5.14%
P/NAPS 0.00 1.45 1.32 1.58 2.22 4.49 3.22 -
Price Multiplier on Announcement Date
30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date - 18/09/18 15/09/17 07/09/16 11/09/15 15/09/14 18/09/13 -
Price 0.00 1.39 1.53 1.64 2.14 3.06 1.68 -
P/RPS 0.00 0.81 0.92 1.10 1.71 5.57 3.30 -
P/EPS 0.00 256.37 48.89 28.54 4.34 35.40 20.06 -
EY 0.00 0.39 2.05 3.50 23.05 2.82 4.98 -
DY 0.00 2.88 2.61 2.15 2.90 1.34 1.94 -
P/NAPS 0.00 1.35 1.45 1.55 2.04 5.06 3.06 -

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