Highlights

[BJFOOD] QoQ Annualized Quarter Result on 2018-01-31 [#3]

Stock [BJFOOD]: BERJAYA FOOD BHD
Announcement Date 15-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jan-2018  [#3]
Profit Trend QoQ -     -98.18%    YoY -     -97.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 655,920 645,504 639,603 639,474 630,336 617,560 605,443 5.47%
  QoQ % 1.61% 0.92% 0.02% 1.45% 2.07% 2.00% -
  Horiz. % 108.34% 106.62% 105.64% 105.62% 104.11% 102.00% 100.00%
PBT 44,916 43,996 19,404 17,912 36,538 35,028 24,612 49.17%
  QoQ % 2.09% 126.74% 8.33% -50.98% 4.31% 42.32% -
  Horiz. % 182.50% 178.76% 78.84% 72.78% 148.46% 142.32% 100.00%
Tax -18,436 -19,084 -19,217 -18,786 -16,176 -16,276 -18,426 0.04%
  QoQ % 3.40% 0.69% -2.29% -16.14% 0.61% 11.67% -
  Horiz. % 100.05% 103.57% 104.29% 101.96% 87.79% 88.33% 100.00%
NP 26,480 24,912 187 -874 20,362 18,752 6,186 162.94%
  QoQ % 6.29% 13,221.93% 121.38% -104.30% 8.59% 203.14% -
  Horiz. % 428.06% 402.72% 3.02% -14.14% 329.16% 303.14% 100.00%
NP to SH 26,546 24,960 1,141 405 22,300 21,352 11,345 75.98%
  QoQ % 6.35% 2,087.55% 181.50% -98.18% 4.44% 88.21% -
  Horiz. % 233.99% 220.01% 10.06% 3.57% 196.56% 188.21% 100.00%
Tax Rate 41.05 % 43.38 % 99.04 % 104.88 % 44.27 % 46.47 % 74.87 % -32.94%
  QoQ % -5.37% -56.20% -5.57% 136.91% -4.73% -37.93% -
  Horiz. % 54.83% 57.94% 132.28% 140.08% 59.13% 62.07% 100.00%
Total Cost 629,440 620,592 639,416 640,349 609,974 598,808 599,257 3.32%
  QoQ % 1.43% -2.94% -0.15% 4.98% 1.86% -0.07% -
  Horiz. % 105.04% 103.56% 106.70% 106.86% 101.79% 99.93% 100.00%
Net Worth 384,199 388,571 385,744 387,522 400,123 394,526 393,431 -1.57%
  QoQ % -1.13% 0.73% -0.46% -3.15% 1.42% 0.28% -
  Horiz. % 97.65% 98.76% 98.05% 98.50% 101.70% 100.28% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 14,977 15,072 15,072 15,050 15,016 14,931 13,148 9.04%
  QoQ % -0.63% 0.00% 0.14% 0.23% 0.57% 13.56% -
  Horiz. % 113.91% 114.64% 114.64% 114.47% 114.21% 113.56% 100.00%
Div Payout % 56.42 % 60.39 % 1,321.00 % 3,713.21 % 67.34 % 69.93 % 115.89 % -38.03%
  QoQ % -6.57% -95.43% -64.42% 5,414.12% -3.70% -39.66% -
  Horiz. % 48.68% 52.11% 1,139.87% 3,204.08% 58.11% 60.34% 100.00%
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 384,199 388,571 385,744 387,522 400,123 394,526 393,431 -1.57%
  QoQ % -1.13% 0.73% -0.46% -3.15% 1.42% 0.28% -
  Horiz. % 97.65% 98.76% 98.05% 98.50% 101.70% 100.28% 100.00%
NOSH 374,427 376,815 376,814 376,272 375,420 373,286 375,662 -0.22%
  QoQ % -0.63% 0.00% 0.14% 0.23% 0.57% -0.63% -
  Horiz. % 99.67% 100.31% 100.31% 100.16% 99.94% 99.37% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 4.04 % 3.86 % 0.03 % -0.14 % 3.23 % 3.04 % 1.02 % 149.71%
  QoQ % 4.66% 12,766.67% 121.43% -104.33% 6.25% 198.04% -
  Horiz. % 396.08% 378.43% 2.94% -13.73% 316.67% 298.04% 100.00%
ROE 6.91 % 6.42 % 0.30 % 0.10 % 5.57 % 5.41 % 2.88 % 78.94%
  QoQ % 7.63% 2,040.00% 200.00% -98.20% 2.96% 87.85% -
  Horiz. % 239.93% 222.92% 10.42% 3.47% 193.40% 187.85% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 175.18 171.31 169.74 169.95 167.90 165.44 161.17 5.70%
  QoQ % 2.26% 0.92% -0.12% 1.22% 1.49% 2.65% -
  Horiz. % 108.69% 106.29% 105.32% 105.45% 104.18% 102.65% 100.00%
EPS 7.08 6.64 0.30 0.11 5.94 5.72 3.02 76.20%
  QoQ % 6.63% 2,113.33% 172.73% -98.15% 3.85% 89.40% -
  Horiz. % 234.44% 219.87% 9.93% 3.64% 196.69% 189.40% 100.00%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 3.50 9.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 14.29% -
  Horiz. % 114.29% 114.29% 114.29% 114.29% 114.29% 114.29% 100.00%
NAPS 1.0261 1.0312 1.0237 1.0299 1.0658 1.0569 1.0473 -1.35%
  QoQ % -0.49% 0.73% -0.60% -3.37% 0.84% 0.92% -
  Horiz. % 97.98% 98.46% 97.75% 98.34% 101.77% 100.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,887
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 171.76 169.03 167.48 167.45 165.06 161.71 158.54 5.47%
  QoQ % 1.62% 0.93% 0.02% 1.45% 2.07% 2.00% -
  Horiz. % 108.34% 106.62% 105.64% 105.62% 104.11% 102.00% 100.00%
EPS 6.95 6.54 0.30 0.11 5.84 5.59 2.97 75.99%
  QoQ % 6.27% 2,080.00% 172.73% -98.12% 4.47% 88.22% -
  Horiz. % 234.01% 220.20% 10.10% 3.70% 196.63% 188.22% 100.00%
DPS 3.92 3.95 3.95 3.94 3.93 3.91 3.44 9.07%
  QoQ % -0.76% 0.00% 0.25% 0.25% 0.51% 13.66% -
  Horiz. % 113.95% 114.83% 114.83% 114.53% 114.24% 113.66% 100.00%
NAPS 1.0061 1.0175 1.0101 1.0148 1.0478 1.0331 1.0302 -1.56%
  QoQ % -1.12% 0.73% -0.46% -3.15% 1.42% 0.28% -
  Horiz. % 97.66% 98.77% 98.05% 98.51% 101.71% 100.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 1.3800 1.5000 1.7200 1.7500 1.4900 1.4000 1.7400 -
P/RPS 0.79 0.88 1.01 1.03 0.89 0.85 1.08 -18.77%
  QoQ % -10.23% -12.87% -1.94% 15.73% 4.71% -21.30% -
  Horiz. % 73.15% 81.48% 93.52% 95.37% 82.41% 78.70% 100.00%
P/EPS 19.46 22.65 568.03 1,624.53 25.08 24.48 57.62 -51.41%
  QoQ % -14.08% -96.01% -65.03% 6,377.39% 2.45% -57.51% -
  Horiz. % 33.77% 39.31% 985.82% 2,819.39% 43.53% 42.49% 100.00%
EY 5.14 4.42 0.18 0.06 3.99 4.09 1.74 105.47%
  QoQ % 16.29% 2,355.56% 200.00% -98.50% -2.44% 135.06% -
  Horiz. % 295.40% 254.02% 10.34% 3.45% 229.31% 235.06% 100.00%
DY 2.90 2.67 2.33 2.29 2.68 2.86 2.01 27.60%
  QoQ % 8.61% 14.59% 1.75% -14.55% -6.29% 42.29% -
  Horiz. % 144.28% 132.84% 115.92% 113.93% 133.33% 142.29% 100.00%
P/NAPS 1.34 1.45 1.68 1.70 1.40 1.32 1.66 -13.27%
  QoQ % -7.59% -13.69% -1.18% 21.43% 6.06% -20.48% -
  Horiz. % 80.72% 87.35% 101.20% 102.41% 84.34% 79.52% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 05/12/18 18/09/18 21/06/18 15/03/18 13/12/17 15/09/17 14/06/17 -
Price 1.3300 1.3900 1.6600 1.8300 1.7000 1.5300 1.5300 -
P/RPS 0.76 0.81 0.98 1.08 1.01 0.92 0.95 -13.79%
  QoQ % -6.17% -17.35% -9.26% 6.93% 9.78% -3.16% -
  Horiz. % 80.00% 85.26% 103.16% 113.68% 106.32% 96.84% 100.00%
P/EPS 18.76 20.98 548.21 1,698.80 28.62 26.75 50.66 -48.34%
  QoQ % -10.58% -96.17% -67.73% 5,835.71% 6.99% -47.20% -
  Horiz. % 37.03% 41.41% 1,082.14% 3,353.34% 56.49% 52.80% 100.00%
EY 5.33 4.77 0.18 0.06 3.49 3.74 1.97 93.81%
  QoQ % 11.74% 2,550.00% 200.00% -98.28% -6.68% 89.85% -
  Horiz. % 270.56% 242.13% 9.14% 3.05% 177.16% 189.85% 100.00%
DY 3.01 2.88 2.41 2.19 2.35 2.61 2.29 19.93%
  QoQ % 4.51% 19.50% 10.05% -6.81% -9.96% 13.97% -
  Horiz. % 131.44% 125.76% 105.24% 95.63% 102.62% 113.97% 100.00%
P/NAPS 1.30 1.35 1.62 1.78 1.60 1.45 1.46 -7.43%
  QoQ % -3.70% -16.67% -8.99% 11.25% 10.34% -0.68% -
  Horiz. % 89.04% 92.47% 110.96% 121.92% 109.59% 99.32% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers