Highlights

[BJFOOD] YoY Quarter Result on 2017-01-31 [#3]

Stock [BJFOOD]: BERJAYA FOOD BHD
Announcement Date 15-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jan-2017  [#3]
Profit Trend QoQ -     -7.13%    YoY -     -36.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 164,438 163,538 147,273 133,482 41,394 38,259 26,164 35.81%
  YoY % 0.55% 11.04% 10.33% 222.47% 8.19% 46.23% -
  Horiz. % 628.49% 625.05% 562.88% 510.17% 158.21% 146.23% 100.00%
PBT -4,835 8,618 11,037 12,633 8,780 8,966 5,476 -
  YoY % -156.10% -21.92% -12.63% 43.88% -2.07% 63.73% -
  Horiz. % -88.29% 157.38% 201.55% 230.70% 160.34% 163.73% 100.00%
Tax -6,002 -4,855 -4,382 -4,848 -1,069 -1,513 -1,171 31.27%
  YoY % -23.63% -10.79% 9.61% -353.51% 29.35% -29.21% -
  Horiz. % 512.55% 414.60% 374.21% 414.01% 91.29% 129.21% 100.00%
NP -10,837 3,763 6,655 7,785 7,711 7,453 4,305 -
  YoY % -387.99% -43.46% -14.52% 0.96% 3.46% 73.12% -
  Horiz. % -251.73% 87.41% 154.59% 180.84% 179.12% 173.12% 100.00%
NP to SH -10,846 4,675 7,401 8,641 8,057 7,900 4,300 -
  YoY % -332.00% -36.83% -14.35% 7.25% 1.99% 83.72% -
  Horiz. % -252.23% 108.72% 172.12% 200.95% 187.37% 183.72% 100.00%
Tax Rate - % 56.34 % 39.70 % 38.38 % 12.18 % 16.87 % 21.38 % -
  YoY % 0.00% 41.91% 3.44% 215.11% -27.80% -21.09% -
  Horiz. % 0.00% 263.52% 185.69% 179.51% 56.97% 78.91% 100.00%
Total Cost 175,275 159,775 140,618 125,697 33,683 30,806 21,859 41.43%
  YoY % 9.70% 13.62% 11.87% 273.18% 9.34% 40.93% -
  Horiz. % 801.84% 730.93% 643.30% 575.04% 154.09% 140.93% 100.00%
Net Worth 387,522 396,664 399,128 380,488 154,911 137,522 52,948 39.30%
  YoY % -2.30% -0.62% 4.90% 145.62% 12.64% 159.73% -
  Horiz. % 731.89% 749.16% 753.81% 718.61% 292.57% 259.73% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 3,762 3,740 3,756 4,444 - - - -
  YoY % 0.61% -0.45% -15.48% 0.00% 0.00% 0.00% -
  Horiz. % 84.65% 84.14% 84.52% 100.00% - - -
Div Payout % - % 80.00 % 50.76 % 51.44 % - % - % - % -
  YoY % 0.00% 57.60% -1.32% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 155.52% 98.68% 100.00% - - -
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 39.30%
  YoY % -2.30% -0.62% 4.90% 145.62% 12.64% 159.73% -
  Horiz. % 731.89% 749.16% 753.81% 718.61% 292.57% 259.73% 100.00%
NOSH 376,272 374,000 375,685 355,596 265,032 259,868 141,914 17.63%
  YoY % 0.61% -0.45% 5.65% 34.17% 1.99% 83.12% -
  Horiz. % 265.14% 263.54% 264.73% 250.57% 186.76% 183.12% 100.00%
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 -6.59 % 2.30 % 4.52 % 5.83 % 18.63 % 19.48 % 16.45 % -
  YoY % -386.52% -49.12% -22.47% -68.71% -4.36% 18.42% -
  Horiz. % -40.06% 13.98% 27.48% 35.44% 113.25% 118.42% 100.00%
ROE -2.80 % 1.18 % 1.85 % 2.27 % 5.20 % 5.74 % 8.12 % -
  YoY % -337.29% -36.22% -18.50% -56.35% -9.41% -29.31% -
  Horiz. % -34.48% 14.53% 22.78% 27.96% 64.04% 70.69% 100.00%
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 43.70 43.73 39.20 37.54 15.62 14.72 18.44 15.45%
  YoY % -0.07% 11.56% 4.42% 140.33% 6.11% -20.17% -
  Horiz. % 236.98% 237.15% 212.58% 203.58% 84.71% 79.83% 100.00%
EPS -2.88 1.25 1.97 2.43 3.04 3.04 3.03 -
  YoY % -330.40% -36.55% -18.93% -20.07% 0.00% 0.33% -
  Horiz. % -95.05% 41.25% 65.02% 80.20% 100.33% 100.33% 100.00%
DPS 1.00 1.00 1.00 1.25 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -20.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 80.00% 80.00% 100.00% - - -
NAPS 1.0299 1.0606 1.0624 1.0700 0.5845 0.5292 0.3731 18.42%
  YoY % -2.89% -0.17% -0.71% 83.06% 10.45% 41.84% -
  Horiz. % 276.04% 284.27% 284.75% 286.79% 156.66% 141.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,858
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 43.06 42.83 38.57 34.96 10.84 10.02 6.85 35.81%
  YoY % 0.54% 11.04% 10.33% 222.51% 8.18% 46.28% -
  Horiz. % 628.61% 625.26% 563.07% 510.36% 158.25% 146.28% 100.00%
EPS -2.84 1.22 1.94 2.26 2.11 2.07 1.13 -
  YoY % -332.79% -37.11% -14.16% 7.11% 1.93% 83.19% -
  Horiz. % -251.33% 107.96% 171.68% 200.00% 186.73% 183.19% 100.00%
DPS 0.99 0.98 0.98 1.16 0.00 0.00 0.00 -
  YoY % 1.02% 0.00% -15.52% 0.00% 0.00% 0.00% -
  Horiz. % 85.34% 84.48% 84.48% 100.00% - - -
NAPS 1.0148 1.0388 1.0452 0.9964 0.4057 0.3601 0.1387 39.29%
  YoY % -2.31% -0.61% 4.90% 145.60% 12.66% 159.63% -
  Horiz. % 731.65% 748.95% 753.57% 718.39% 292.50% 259.63% 100.00%
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 1.7500 1.7400 2.0500 3.0000 1.4800 1.2000 1.0700 -
P/RPS 4.00 3.98 5.23 7.99 9.48 8.15 5.80 -6.00%
  YoY % 0.50% -23.90% -34.54% -15.72% 16.32% 40.52% -
  Horiz. % 68.97% 68.62% 90.17% 137.76% 163.45% 140.52% 100.00%
P/EPS -60.71 139.20 104.06 123.46 48.68 39.47 35.31 -
  YoY % -143.61% 33.77% -15.71% 153.62% 23.33% 11.78% -
  Horiz. % -171.93% 394.22% 294.70% 349.65% 137.86% 111.78% 100.00%
EY -1.65 0.72 0.96 0.81 2.05 2.53 2.83 -
  YoY % -329.17% -25.00% 18.52% -60.49% -18.97% -10.60% -
  Horiz. % -58.30% 25.44% 33.92% 28.62% 72.44% 89.40% 100.00%
DY 0.57 0.57 0.49 0.42 0.00 0.00 0.00 -
  YoY % 0.00% 16.33% 16.67% 0.00% 0.00% 0.00% -
  Horiz. % 135.71% 135.71% 116.67% 100.00% - - -
P/NAPS 1.70 1.64 1.93 2.80 2.53 2.27 2.87 -8.35%
  YoY % 3.66% -15.03% -31.07% 10.67% 11.45% -20.91% -
  Horiz. % 59.23% 57.14% 67.25% 97.56% 88.15% 79.09% 100.00%
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 - 09/03/16 10/03/15 07/03/14 08/03/13 08/03/12 -
Price 1.8300 1.8600 2.0400 2.8000 1.5000 1.2300 1.0800 -
P/RPS 4.19 4.25 5.20 7.46 9.60 8.35 5.86 -5.43%
  YoY % -1.41% -18.27% -30.29% -22.29% 14.97% 42.49% -
  Horiz. % 71.50% 72.53% 88.74% 127.30% 163.82% 142.49% 100.00%
P/EPS -63.49 148.80 103.55 115.23 49.34 40.46 35.64 -
  YoY % -142.67% 43.70% -10.14% 133.54% 21.95% 13.52% -
  Horiz. % -178.14% 417.51% 290.54% 323.32% 138.44% 113.52% 100.00%
EY -1.58 0.67 0.97 0.87 2.03 2.47 2.81 -
  YoY % -335.82% -30.93% 11.49% -57.14% -17.81% -12.10% -
  Horiz. % -56.23% 23.84% 34.52% 30.96% 72.24% 87.90% 100.00%
DY 0.55 0.54 0.49 0.45 0.00 0.00 0.00 -
  YoY % 1.85% 10.20% 8.89% 0.00% 0.00% 0.00% -
  Horiz. % 122.22% 120.00% 108.89% 100.00% - - -
P/NAPS 1.78 1.75 1.92 2.62 2.57 2.32 2.89 -7.75%
  YoY % 1.71% -8.85% -26.72% 1.95% 10.78% -19.72% -
  Horiz. % 61.59% 60.55% 66.44% 90.66% 88.93% 80.28% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

284  492  521  619 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.755-0.035 
 NEXGRAM 0.07+0.005 
 KSTAR-WA 0.045-0.01 
 PUC 0.26-0.005 
 DBE 0.0350.00 
 BORNOIL 0.080.00 
 HIBISCS-WC 0.425-0.025 
 HSI-C3B 0.475-0.07 
 DAYA 0.035+0.005 
 KNM 0.215-0.005 
Partners & Brokers