Highlights

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

Stock [BJFOOD]: BERJAYA FOOD BERHAD
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
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 163,538 147,273 133,482 41,394 38,259 26,164 21,071 40.67%
  YoY % 11.04% 10.33% 222.47% 8.19% 46.23% 24.17% -
  Horiz. % 776.13% 698.94% 633.49% 196.45% 181.57% 124.17% 100.00%
PBT 8,618 11,037 12,633 8,780 8,966 5,476 5,406 8.07%
  YoY % -21.92% -12.63% 43.88% -2.07% 63.73% 1.29% -
  Horiz. % 159.42% 204.16% 233.68% 162.41% 165.85% 101.29% 100.00%
Tax -4,855 -4,382 -4,848 -1,069 -1,513 -1,171 -1,105 27.95%
  YoY % -10.79% 9.61% -353.51% 29.35% -29.21% -5.97% -
  Horiz. % 439.37% 396.56% 438.73% 96.74% 136.92% 105.97% 100.00%
NP 3,763 6,655 7,785 7,711 7,453 4,305 4,301 -2.20%
  YoY % -43.46% -14.52% 0.96% 3.46% 73.12% 0.09% -
  Horiz. % 87.49% 154.73% 181.00% 179.28% 173.29% 100.09% 100.00%
NP to SH 4,675 7,401 8,641 8,057 7,900 4,300 4,301 1.40%
  YoY % -36.83% -14.35% 7.25% 1.99% 83.72% -0.02% -
  Horiz. % 108.70% 172.08% 200.91% 187.33% 183.68% 99.98% 100.00%
Tax Rate 56.34 % 39.70 % 38.38 % 12.18 % 16.87 % 21.38 % 20.44 % 18.39%
  YoY % 41.91% 3.44% 215.11% -27.80% -21.09% 4.60% -
  Horiz. % 275.64% 194.23% 187.77% 59.59% 82.53% 104.60% 100.00%
Total Cost 159,775 140,618 125,697 33,683 30,806 21,859 16,770 45.55%
  YoY % 13.62% 11.87% 273.18% 9.34% 40.93% 30.35% -
  Horiz. % 952.74% 838.51% 749.53% 200.85% 183.70% 130.35% 100.00%
Net Worth 396,664 399,128 380,488 154,911 137,522 52,948 48,216 42.04%
  YoY % -0.62% 4.90% 145.62% 12.64% 159.73% 9.81% -
  Horiz. % 822.67% 827.78% 789.13% 321.28% 285.22% 109.81% 100.00%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 3,740 3,756 4,444 - - - - -
  YoY % -0.45% -15.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.14% 84.52% 100.00% - - - -
Div Payout % 80.00 % 50.76 % 51.44 % - % - % - % - % -
  YoY % 57.60% -1.32% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.52% 98.68% 100.00% - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 396,664 399,128 380,488 154,911 137,522 52,948 48,216 42.04%
  YoY % -0.62% 4.90% 145.62% 12.64% 159.73% 9.81% -
  Horiz. % 822.67% 827.78% 789.13% 321.28% 285.22% 109.81% 100.00%
NOSH 374,000 375,685 355,596 265,032 259,868 141,914 141,480 17.57%
  YoY % -0.45% 5.65% 34.17% 1.99% 83.12% 0.31% -
  Horiz. % 264.35% 265.54% 251.34% 187.33% 183.68% 100.31% 100.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 2.30 % 4.52 % 5.83 % 18.63 % 19.48 % 16.45 % 20.41 % -30.48%
  YoY % -49.12% -22.47% -68.71% -4.36% 18.42% -19.40% -
  Horiz. % 11.27% 22.15% 28.56% 91.28% 95.44% 80.60% 100.00%
ROE 1.18 % 1.85 % 2.27 % 5.20 % 5.74 % 8.12 % 8.92 % -28.60%
  YoY % -36.22% -18.50% -56.35% -9.41% -29.31% -8.97% -
  Horiz. % 13.23% 20.74% 25.45% 58.30% 64.35% 91.03% 100.00%
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 43.73 39.20 37.54 15.62 14.72 18.44 14.89 19.65%
  YoY % 11.56% 4.42% 140.33% 6.11% -20.17% 23.84% -
  Horiz. % 293.69% 263.26% 252.12% 104.90% 98.86% 123.84% 100.00%
EPS 1.25 1.97 2.43 3.04 3.04 3.03 3.04 -13.76%
  YoY % -36.55% -18.93% -20.07% 0.00% 0.33% -0.33% -
  Horiz. % 41.12% 64.80% 79.93% 100.00% 100.00% 99.67% 100.00%
DPS 1.00 1.00 1.25 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 80.00% 100.00% - - - -
NAPS 1.0606 1.0624 1.0700 0.5845 0.5292 0.3731 0.3408 20.81%
  YoY % -0.17% -0.71% 83.06% 10.45% 41.84% 9.48% -
  Horiz. % 311.21% 311.74% 313.97% 171.51% 155.28% 109.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 379,530
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 43.09 38.80 35.17 10.91 10.08 6.89 5.55 40.67%
  YoY % 11.06% 10.32% 222.36% 8.23% 46.30% 24.14% -
  Horiz. % 776.40% 699.10% 633.69% 196.58% 181.62% 124.14% 100.00%
EPS 1.23 1.95 2.28 2.12 2.08 1.13 1.13 1.42%
  YoY % -36.92% -14.47% 7.55% 1.92% 84.07% 0.00% -
  Horiz. % 108.85% 172.57% 201.77% 187.61% 184.07% 100.00% 100.00%
DPS 0.99 0.99 1.17 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -15.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.62% 84.62% 100.00% - - - -
NAPS 1.0451 1.0516 1.0025 0.4082 0.3623 0.1395 0.1270 42.04%
  YoY % -0.62% 4.90% 145.59% 12.67% 159.71% 9.84% -
  Horiz. % 822.91% 828.03% 789.37% 321.42% 285.28% 109.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 - -
Price 1.7400 2.0500 3.0000 1.4800 1.2000 1.0700 0.0000 -
P/RPS 3.98 5.23 7.99 9.48 8.15 5.80 0.00 -
  YoY % -23.90% -34.54% -15.72% 16.32% 40.52% 0.00% -
  Horiz. % 68.62% 90.17% 137.76% 163.45% 140.52% 100.00% -
P/EPS 139.20 104.06 123.46 48.68 39.47 35.31 0.00 -
  YoY % 33.77% -15.71% 153.62% 23.33% 11.78% 0.00% -
  Horiz. % 394.22% 294.70% 349.65% 137.86% 111.78% 100.00% -
EY 0.72 0.96 0.81 2.05 2.53 2.83 0.00 -
  YoY % -25.00% 18.52% -60.49% -18.97% -10.60% 0.00% -
  Horiz. % 25.44% 33.92% 28.62% 72.44% 89.40% 100.00% -
DY 0.57 0.49 0.42 0.00 0.00 0.00 0.00 -
  YoY % 16.33% 16.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.71% 116.67% 100.00% - - - -
P/NAPS 1.64 1.93 2.80 2.53 2.27 2.87 0.00 -
  YoY % -15.03% -31.07% 10.67% 11.45% -20.91% 0.00% -
  Horiz. % 57.14% 67.25% 97.56% 88.15% 79.09% 100.00% -
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date - 09/03/16 10/03/15 07/03/14 08/03/13 08/03/12 - -
Price 1.8600 2.0400 2.8000 1.5000 1.2300 1.0800 0.0000 -
P/RPS 4.25 5.20 7.46 9.60 8.35 5.86 0.00 -
  YoY % -18.27% -30.29% -22.29% 14.97% 42.49% 0.00% -
  Horiz. % 72.53% 88.74% 127.30% 163.82% 142.49% 100.00% -
P/EPS 148.80 103.55 115.23 49.34 40.46 35.64 0.00 -
  YoY % 43.70% -10.14% 133.54% 21.95% 13.52% 0.00% -
  Horiz. % 417.51% 290.54% 323.32% 138.44% 113.52% 100.00% -
EY 0.67 0.97 0.87 2.03 2.47 2.81 0.00 -
  YoY % -30.93% 11.49% -57.14% -17.81% -12.10% 0.00% -
  Horiz. % 23.84% 34.52% 30.96% 72.24% 87.90% 100.00% -
DY 0.54 0.49 0.45 0.00 0.00 0.00 0.00 -
  YoY % 10.20% 8.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 108.89% 100.00% - - - -
P/NAPS 1.75 1.92 2.62 2.57 2.32 2.89 0.00 -
  YoY % -8.85% -26.72% 1.95% 10.78% -19.72% 0.00% -
  Horiz. % 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.
 


 

515  335  455  476 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP 0.06-0.005 
 XOX 0.125+0.01 
 IRIS 0.205-0.005 
 ASIABIO 0.0550.00 
 TIGER 0.08+0.005 
 RGB 0.33+0.015 
 EAH 0.105-0.005 
 THHEAVY 0.09-0.045 
 AAX 0.450.00 
 MATANG 0.13+0.005 
Partners & Brokers