Highlights

[BJFOOD] QoQ Annualized Quarter Result on 2019-01-31 [#3]

Stock [BJFOOD]: BERJAYA FOOD BHD
Announcement Date 14-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jan-2019  [#3]
Profit Trend QoQ -     11.79%    YoY -     7,221.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 677,998 655,920 645,504 639,603 639,474 630,336 617,560 6.40%
  QoQ % 3.37% 1.61% 0.92% 0.02% 1.45% 2.07% -
  Horiz. % 109.79% 106.21% 104.52% 103.57% 103.55% 102.07% 100.00%
PBT 49,516 44,916 43,996 19,404 17,912 36,538 35,028 25.88%
  QoQ % 10.24% 2.09% 126.74% 8.33% -50.98% 4.31% -
  Horiz. % 141.36% 128.23% 125.60% 55.40% 51.14% 104.31% 100.00%
Tax -19,948 -18,436 -19,084 -19,217 -18,786 -16,176 -16,276 14.48%
  QoQ % -8.20% 3.40% 0.69% -2.29% -16.14% 0.61% -
  Horiz. % 122.56% 113.27% 117.25% 118.07% 115.43% 99.39% 100.00%
NP 29,568 26,480 24,912 187 -874 20,362 18,752 35.36%
  QoQ % 11.66% 6.29% 13,221.93% 121.38% -104.30% 8.59% -
  Horiz. % 157.68% 141.21% 132.85% 1.00% -4.66% 108.59% 100.00%
NP to SH 29,676 26,546 24,960 1,141 405 22,300 21,352 24.47%
  QoQ % 11.79% 6.35% 2,087.55% 181.50% -98.18% 4.44% -
  Horiz. % 138.98% 124.33% 116.90% 5.34% 1.90% 104.44% 100.00%
Tax Rate 40.29 % 41.05 % 43.38 % 99.04 % 104.88 % 44.27 % 46.47 % -9.05%
  QoQ % -1.85% -5.37% -56.20% -5.57% 136.91% -4.73% -
  Horiz. % 86.70% 88.34% 93.35% 213.13% 225.69% 95.27% 100.00%
Total Cost 648,430 629,440 620,592 639,416 640,349 609,974 598,808 5.44%
  QoQ % 3.02% 1.43% -2.94% -0.15% 4.98% 1.86% -
  Horiz. % 108.29% 105.12% 103.64% 106.78% 106.94% 101.86% 100.00%
Net Worth 378,042 384,199 388,571 385,744 387,522 400,123 394,526 -2.80%
  QoQ % -1.60% -1.13% 0.73% -0.46% -3.15% 1.42% -
  Horiz. % 95.82% 97.38% 98.49% 97.77% 98.22% 101.42% 100.00%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 14,512 14,977 15,072 15,072 15,050 15,016 14,931 -1.88%
  QoQ % -3.10% -0.63% 0.00% 0.14% 0.23% 0.57% -
  Horiz. % 97.19% 100.31% 100.95% 100.94% 100.80% 100.57% 100.00%
Div Payout % 48.90 % 56.42 % 60.39 % 1,321.00 % 3,713.21 % 67.34 % 69.93 % -21.17%
  QoQ % -13.33% -6.57% -95.43% -64.42% 5,414.12% -3.70% -
  Horiz. % 69.93% 80.68% 86.36% 1,889.03% 5,309.90% 96.30% 100.00%
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 378,042 384,199 388,571 385,744 387,522 400,123 394,526 -2.80%
  QoQ % -1.60% -1.13% 0.73% -0.46% -3.15% 1.42% -
  Horiz. % 95.82% 97.38% 98.49% 97.77% 98.22% 101.42% 100.00%
NOSH 362,805 374,427 376,815 376,814 376,272 375,420 373,286 -1.88%
  QoQ % -3.10% -0.63% 0.00% 0.14% 0.23% 0.57% -
  Horiz. % 97.19% 100.31% 100.95% 100.94% 100.80% 100.57% 100.00%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 4.36 % 4.04 % 3.86 % 0.03 % -0.14 % 3.23 % 3.04 % 27.09%
  QoQ % 7.92% 4.66% 12,766.67% 121.43% -104.33% 6.25% -
  Horiz. % 143.42% 132.89% 126.97% 0.99% -4.61% 106.25% 100.00%
ROE 7.85 % 6.91 % 6.42 % 0.30 % 0.10 % 5.57 % 5.41 % 28.08%
  QoQ % 13.60% 7.63% 2,040.00% 200.00% -98.20% 2.96% -
  Horiz. % 145.10% 127.73% 118.67% 5.55% 1.85% 102.96% 100.00%
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 186.88 175.18 171.31 169.74 169.95 167.90 165.44 8.44%
  QoQ % 6.68% 2.26% 0.92% -0.12% 1.22% 1.49% -
  Horiz. % 112.96% 105.89% 103.55% 102.60% 102.73% 101.49% 100.00%
EPS 8.01 7.08 6.64 0.30 0.11 5.94 5.72 25.09%
  QoQ % 13.14% 6.63% 2,113.33% 172.73% -98.15% 3.85% -
  Horiz. % 140.03% 123.78% 116.08% 5.24% 1.92% 103.85% 100.00%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0420 1.0261 1.0312 1.0237 1.0299 1.0658 1.0569 -0.94%
  QoQ % 1.55% -0.49% 0.73% -0.60% -3.37% 0.84% -
  Horiz. % 98.59% 97.09% 97.57% 96.86% 97.45% 100.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,887
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 177.54 171.76 169.03 167.48 167.45 165.06 161.71 6.41%
  QoQ % 3.37% 1.62% 0.93% 0.02% 1.45% 2.07% -
  Horiz. % 109.79% 106.21% 104.53% 103.57% 103.55% 102.07% 100.00%
EPS 7.77 6.95 6.54 0.30 0.11 5.84 5.59 24.47%
  QoQ % 11.80% 6.27% 2,080.00% 172.73% -98.12% 4.47% -
  Horiz. % 139.00% 124.33% 116.99% 5.37% 1.97% 104.47% 100.00%
DPS 3.80 3.92 3.95 3.95 3.94 3.93 3.91 -1.88%
  QoQ % -3.06% -0.76% 0.00% 0.25% 0.25% 0.51% -
  Horiz. % 97.19% 100.26% 101.02% 101.02% 100.77% 100.51% 100.00%
NAPS 0.9899 1.0061 1.0175 1.0101 1.0148 1.0478 1.0331 -2.80%
  QoQ % -1.61% -1.12% 0.73% -0.46% -3.15% 1.42% -
  Horiz. % 95.82% 97.39% 98.49% 97.77% 98.23% 101.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 1.3400 1.3800 1.5000 1.7200 1.7500 1.4900 1.4000 -
P/RPS 0.72 0.79 0.88 1.01 1.03 0.89 0.85 -10.45%
  QoQ % -8.86% -10.23% -12.87% -1.94% 15.73% 4.71% -
  Horiz. % 84.71% 92.94% 103.53% 118.82% 121.18% 104.71% 100.00%
P/EPS 16.38 19.46 22.65 568.03 1,624.53 25.08 24.48 -23.44%
  QoQ % -15.83% -14.08% -96.01% -65.03% 6,377.39% 2.45% -
  Horiz. % 66.91% 79.49% 92.52% 2,320.38% 6,636.15% 102.45% 100.00%
EY 6.10 5.14 4.42 0.18 0.06 3.99 4.09 30.44%
  QoQ % 18.68% 16.29% 2,355.56% 200.00% -98.50% -2.44% -
  Horiz. % 149.14% 125.67% 108.07% 4.40% 1.47% 97.56% 100.00%
DY 2.99 2.90 2.67 2.33 2.29 2.68 2.86 3.00%
  QoQ % 3.10% 8.61% 14.59% 1.75% -14.55% -6.29% -
  Horiz. % 104.55% 101.40% 93.36% 81.47% 80.07% 93.71% 100.00%
P/NAPS 1.29 1.34 1.45 1.68 1.70 1.40 1.32 -1.52%
  QoQ % -3.73% -7.59% -13.69% -1.18% 21.43% 6.06% -
  Horiz. % 97.73% 101.52% 109.85% 127.27% 128.79% 106.06% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 14/03/19 05/12/18 18/09/18 21/06/18 15/03/18 13/12/17 15/09/17 -
Price 1.5100 1.3300 1.3900 1.6600 1.8300 1.7000 1.5300 -
P/RPS 0.81 0.76 0.81 0.98 1.08 1.01 0.92 -8.12%
  QoQ % 6.58% -6.17% -17.35% -9.26% 6.93% 9.78% -
  Horiz. % 88.04% 82.61% 88.04% 106.52% 117.39% 109.78% 100.00%
P/EPS 18.46 18.76 20.98 548.21 1,698.80 28.62 26.75 -21.86%
  QoQ % -1.60% -10.58% -96.17% -67.73% 5,835.71% 6.99% -
  Horiz. % 69.01% 70.13% 78.43% 2,049.38% 6,350.65% 106.99% 100.00%
EY 5.42 5.33 4.77 0.18 0.06 3.49 3.74 27.97%
  QoQ % 1.69% 11.74% 2,550.00% 200.00% -98.28% -6.68% -
  Horiz. % 144.92% 142.51% 127.54% 4.81% 1.60% 93.32% 100.00%
DY 2.65 3.01 2.88 2.41 2.19 2.35 2.61 1.02%
  QoQ % -11.96% 4.51% 19.50% 10.05% -6.81% -9.96% -
  Horiz. % 101.53% 115.33% 110.34% 92.34% 83.91% 90.04% 100.00%
P/NAPS 1.45 1.30 1.35 1.62 1.78 1.60 1.45 -
  QoQ % 11.54% -3.70% -16.67% -8.99% 11.25% 10.34% -
  Horiz. % 100.00% 89.66% 93.10% 111.72% 122.76% 110.34% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers