Highlights

[BJFOOD] QoQ Annualized Quarter Result on 2017-07-31 [#1]

Stock [BJFOOD]: BERJAYA FOOD BHD
Announcement Date 15-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jul-2017  [#1]
Profit Trend QoQ -     88.21%    YoY -     6.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 639,603 639,474 630,336 617,560 605,443 605,360 580,964 6.64%
  QoQ % 0.02% 1.45% 2.07% 2.00% 0.01% 4.20% -
  Horiz. % 110.09% 110.07% 108.50% 106.30% 104.21% 104.20% 100.00%
PBT 19,404 17,912 36,538 35,028 24,612 31,497 30,010 -25.29%
  QoQ % 8.33% -50.98% 4.31% 42.32% -21.86% 4.96% -
  Horiz. % 64.66% 59.69% 121.75% 116.72% 82.01% 104.96% 100.00%
Tax -19,217 -18,786 -16,176 -16,276 -18,426 -15,329 -13,284 28.00%
  QoQ % -2.29% -16.14% 0.61% 11.67% -20.20% -15.40% -
  Horiz. % 144.66% 141.42% 121.77% 122.52% 138.71% 115.40% 100.00%
NP 187 -874 20,362 18,752 6,186 16,168 16,726 -95.04%
  QoQ % 121.38% -104.30% 8.59% 203.14% -61.74% -3.34% -
  Horiz. % 1.12% -5.23% 121.74% 112.11% 36.98% 96.66% 100.00%
NP to SH 1,141 405 22,300 21,352 11,345 19,614 20,072 -85.29%
  QoQ % 181.50% -98.18% 4.44% 88.21% -42.16% -2.28% -
  Horiz. % 5.68% 2.02% 111.10% 106.38% 56.52% 97.72% 100.00%
Tax Rate 99.04 % 104.88 % 44.27 % 46.47 % 74.87 % 48.67 % 44.27 % 71.31%
  QoQ % -5.57% 136.91% -4.73% -37.93% 53.83% 9.94% -
  Horiz. % 223.72% 236.91% 100.00% 104.97% 169.12% 109.94% 100.00%
Total Cost 639,416 640,349 609,974 598,808 599,257 589,192 564,238 8.72%
  QoQ % -0.15% 4.98% 1.86% -0.07% 1.71% 4.42% -
  Horiz. % 113.32% 113.49% 108.11% 106.13% 106.21% 104.42% 100.00%
Net Worth 385,744 387,522 400,123 394,526 393,431 399,040 400,647 -2.50%
  QoQ % -0.46% -3.15% 1.42% 0.28% -1.41% -0.40% -
  Horiz. % 96.28% 96.72% 99.87% 98.47% 98.20% 99.60% 100.00%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 15,072 15,050 15,016 14,931 13,148 12,541 11,318 21.10%
  QoQ % 0.14% 0.23% 0.57% 13.56% 4.84% 10.80% -
  Horiz. % 133.16% 132.97% 132.67% 131.92% 116.16% 110.80% 100.00%
Div Payout % 1,321.00 % 3,713.21 % 67.34 % 69.93 % 115.89 % 63.94 % 56.39 % 723.46%
  QoQ % -64.42% 5,414.12% -3.70% -39.66% 81.25% 13.39% -
  Horiz. % 2,342.61% 6,584.87% 119.42% 124.01% 205.52% 113.39% 100.00%
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 385,744 387,522 400,123 394,526 393,431 399,040 400,647 -2.50%
  QoQ % -0.46% -3.15% 1.42% 0.28% -1.41% -0.40% -
  Horiz. % 96.28% 96.72% 99.87% 98.47% 98.20% 99.60% 100.00%
NOSH 376,814 376,272 375,420 373,286 375,662 376,240 377,293 -0.08%
  QoQ % 0.14% 0.23% 0.57% -0.63% -0.15% -0.28% -
  Horiz. % 99.87% 99.73% 99.50% 98.94% 99.57% 99.72% 100.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 0.03 % -0.14 % 3.23 % 3.04 % 1.02 % 2.67 % 2.88 % -95.27%
  QoQ % 121.43% -104.33% 6.25% 198.04% -61.80% -7.29% -
  Horiz. % 1.04% -4.86% 112.15% 105.56% 35.42% 92.71% 100.00%
ROE 0.30 % 0.10 % 5.57 % 5.41 % 2.88 % 4.92 % 5.01 % -84.77%
  QoQ % 200.00% -98.20% 2.96% 87.85% -41.46% -1.80% -
  Horiz. % 5.99% 2.00% 111.18% 107.98% 57.49% 98.20% 100.00%
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 169.74 169.95 167.90 165.44 161.17 160.90 153.98 6.73%
  QoQ % -0.12% 1.22% 1.49% 2.65% 0.17% 4.49% -
  Horiz. % 110.24% 110.37% 109.04% 107.44% 104.67% 104.49% 100.00%
EPS 0.30 0.11 5.94 5.72 3.02 5.21 5.32 -85.37%
  QoQ % 172.73% -98.15% 3.85% 89.40% -42.03% -2.07% -
  Horiz. % 5.64% 2.07% 111.65% 107.52% 56.77% 97.93% 100.00%
DPS 4.00 4.00 4.00 4.00 3.50 3.33 3.00 21.21%
  QoQ % 0.00% 0.00% 0.00% 14.29% 5.11% 11.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 116.67% 111.00% 100.00%
NAPS 1.0237 1.0299 1.0658 1.0569 1.0473 1.0606 1.0619 -2.42%
  QoQ % -0.60% -3.37% 0.84% 0.92% -1.25% -0.12% -
  Horiz. % 96.40% 96.99% 100.37% 99.53% 98.63% 99.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,887
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 167.48 167.45 165.06 161.71 158.54 158.52 152.13 6.64%
  QoQ % 0.02% 1.45% 2.07% 2.00% 0.01% 4.20% -
  Horiz. % 110.09% 110.07% 108.50% 106.30% 104.21% 104.20% 100.00%
EPS 0.30 0.11 5.84 5.59 2.97 5.14 5.26 -85.26%
  QoQ % 172.73% -98.12% 4.47% 88.22% -42.22% -2.28% -
  Horiz. % 5.70% 2.09% 111.03% 106.27% 56.46% 97.72% 100.00%
DPS 3.95 3.94 3.93 3.91 3.44 3.28 2.96 21.27%
  QoQ % 0.25% 0.25% 0.51% 13.66% 4.88% 10.81% -
  Horiz. % 133.45% 133.11% 132.77% 132.09% 116.22% 110.81% 100.00%
NAPS 1.0101 1.0148 1.0478 1.0331 1.0302 1.0449 1.0491 -2.50%
  QoQ % -0.46% -3.15% 1.42% 0.28% -1.41% -0.40% -
  Horiz. % 96.28% 96.73% 99.88% 98.47% 98.20% 99.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 1.7200 1.7500 1.4900 1.4000 1.7400 1.7400 1.7800 -
P/RPS 1.01 1.03 0.89 0.85 1.08 1.08 1.16 -8.84%
  QoQ % -1.94% 15.73% 4.71% -21.30% 0.00% -6.90% -
  Horiz. % 87.07% 88.79% 76.72% 73.28% 93.10% 93.10% 100.00%
P/EPS 568.03 1,624.53 25.08 24.48 57.62 33.38 33.46 563.97%
  QoQ % -65.03% 6,377.39% 2.45% -57.51% 72.62% -0.24% -
  Horiz. % 1,697.64% 4,855.14% 74.96% 73.16% 172.21% 99.76% 100.00%
EY 0.18 0.06 3.99 4.09 1.74 3.00 2.99 -84.72%
  QoQ % 200.00% -98.50% -2.44% 135.06% -42.00% 0.33% -
  Horiz. % 6.02% 2.01% 133.44% 136.79% 58.19% 100.33% 100.00%
DY 2.33 2.29 2.68 2.86 2.01 1.92 1.69 23.95%
  QoQ % 1.75% -14.55% -6.29% 42.29% 4.69% 13.61% -
  Horiz. % 137.87% 135.50% 158.58% 169.23% 118.93% 113.61% 100.00%
P/NAPS 1.68 1.70 1.40 1.32 1.66 1.64 1.68 -
  QoQ % -1.18% 21.43% 6.06% -20.48% 1.22% -2.38% -
  Horiz. % 100.00% 101.19% 83.33% 78.57% 98.81% 97.62% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 21/06/18 15/03/18 13/12/17 15/09/17 14/06/17 - 06/12/16 -
Price 1.6600 1.8300 1.7000 1.5300 1.5300 1.8600 1.6200 -
P/RPS 0.98 1.08 1.01 0.92 0.95 1.16 1.05 -4.51%
  QoQ % -9.26% 6.93% 9.78% -3.16% -18.10% 10.48% -
  Horiz. % 93.33% 102.86% 96.19% 87.62% 90.48% 110.48% 100.00%
P/EPS 548.21 1,698.80 28.62 26.75 50.66 35.68 30.45 590.57%
  QoQ % -67.73% 5,835.71% 6.99% -47.20% 41.98% 17.18% -
  Horiz. % 1,800.36% 5,578.98% 93.99% 87.85% 166.37% 117.18% 100.00%
EY 0.18 0.06 3.49 3.74 1.97 2.80 3.28 -85.64%
  QoQ % 200.00% -98.28% -6.68% 89.85% -29.64% -14.63% -
  Horiz. % 5.49% 1.83% 106.40% 114.02% 60.06% 85.37% 100.00%
DY 2.41 2.19 2.35 2.61 2.29 1.79 1.85 19.34%
  QoQ % 10.05% -6.81% -9.96% 13.97% 27.93% -3.24% -
  Horiz. % 130.27% 118.38% 127.03% 141.08% 123.78% 96.76% 100.00%
P/NAPS 1.62 1.78 1.60 1.45 1.46 1.75 1.53 3.89%
  QoQ % -8.99% 11.25% 10.34% -0.68% -16.57% 14.38% -
  Horiz. % 105.88% 116.34% 104.58% 94.77% 95.42% 114.38% 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