[BJFOOD] YoY TTM Result on 31-Jul-2017 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
15-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- 2.96%
YoY- -46.35%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 641,665 321,373 646,589 618,463 563,106 470,129 151,299 32.24%
PBT 33,985 16,969 21,646 25,921 34,942 196,940 25,097 6.03%
Tax -16,327 -9,898 -19,919 -19,377 -16,398 -15,409 -4,216 29.93%
NP 17,658 7,071 1,727 6,544 18,544 181,531 20,881 -3.19%
-
NP to SH 17,844 7,077 2,043 11,681 21,773 184,761 23,798 -5.41%
-
Tax Rate 48.04% 58.33% 92.02% 74.75% 46.93% 7.82% 16.80% -
Total Cost 624,007 314,302 644,862 611,919 544,562 288,598 130,418 35.36%
-
Net Worth 370,250 0 388,571 394,526 401,372 393,368 166,651 16.69%
Dividend
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 10,899 7,536 15,048 14,969 13,366 23,261 11,283 -0.66%
Div Payout % 61.08% 106.49% 736.60% 128.15% 61.39% 12.59% 47.41% -
Equity
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 370,250 0 388,571 394,526 401,372 393,368 166,651 16.69%
NOSH 382,142 376,815 381,887 373,286 378,939 374,601 275,321 6.54%
Ratio Analysis
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 2.75% 2.20% 0.27% 1.06% 3.29% 38.61% 13.80% -
ROE 4.82% 0.00% 0.53% 2.96% 5.42% 46.97% 14.28% -
Per Share
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 178.92 85.29 171.59 165.68 148.60 125.50 54.95 25.65%
EPS 4.98 1.88 0.54 3.13 5.75 49.32 8.64 -10.10%
DPS 3.04 2.00 4.00 4.00 3.53 6.21 4.10 -5.62%
NAPS 1.0324 0.00 1.0312 1.0569 1.0592 1.0501 0.6053 10.87%
Adjusted Per Share Value based on latest NOSH - 373,286
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 32.95 16.50 33.20 31.75 28.91 24.14 7.77 32.24%
EPS 0.92 0.36 0.10 0.60 1.12 9.49 1.22 -5.31%
DPS 0.56 0.39 0.77 0.77 0.69 1.19 0.58 -0.67%
NAPS 0.1901 0.00 0.1995 0.2026 0.2061 0.202 0.0856 16.68%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/09/19 28/09/18 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 1.40 1.43 1.50 1.40 1.67 2.33 2.72 -
P/RPS 0.78 1.68 0.87 0.85 1.12 1.86 4.95 -30.05%
P/EPS 28.14 76.14 276.66 44.74 29.06 4.72 31.47 -2.14%
EY 3.55 1.31 0.36 2.24 3.44 21.17 3.18 2.15%
DY 2.17 1.40 2.67 2.86 2.11 2.67 1.51 7.26%
P/NAPS 1.36 0.00 1.45 1.32 1.58 2.22 4.49 -20.62%
Price Multiplier on Announcement Date
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 11/11/19 - 18/09/18 15/09/17 07/09/16 11/09/15 15/09/14 -
Price 1.37 0.00 1.39 1.53 1.64 2.14 3.06 -
P/RPS 0.77 0.00 0.81 0.92 1.10 1.71 5.57 -31.80%
P/EPS 27.53 0.00 256.37 48.89 28.54 4.34 35.40 -4.74%
EY 3.63 0.00 0.39 2.05 3.50 23.05 2.82 5.00%
DY 2.22 0.00 2.88 2.61 2.15 2.90 1.34 10.25%
P/NAPS 1.33 0.00 1.35 1.45 1.55 2.04 5.06 -22.77%

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