Highlights

[BJFOOD] QoQ Annualized Quarter Result on 2017-10-31 [#2]

Stock [BJFOOD]: BERJAYA FOOD BHD
Announcement Date 13-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Oct-2017  [#2]
Profit Trend QoQ -     4.44%    YoY -     11.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 645,504 639,603 639,474 630,336 617,560 605,443 605,360 4.39%
  QoQ % 0.92% 0.02% 1.45% 2.07% 2.00% 0.01% -
  Horiz. % 106.63% 105.66% 105.64% 104.13% 102.02% 100.01% 100.00%
PBT 43,996 19,404 17,912 36,538 35,028 24,612 31,497 25.03%
  QoQ % 126.74% 8.33% -50.98% 4.31% 42.32% -21.86% -
  Horiz. % 139.68% 61.61% 56.87% 116.00% 111.21% 78.14% 100.00%
Tax -19,084 -19,217 -18,786 -16,176 -16,276 -18,426 -15,329 15.77%
  QoQ % 0.69% -2.29% -16.14% 0.61% 11.67% -20.20% -
  Horiz. % 124.49% 125.36% 122.55% 105.52% 106.18% 120.20% 100.00%
NP 24,912 187 -874 20,362 18,752 6,186 16,168 33.51%
  QoQ % 13,221.93% 121.38% -104.30% 8.59% 203.14% -61.74% -
  Horiz. % 154.08% 1.16% -5.41% 125.94% 115.98% 38.26% 100.00%
NP to SH 24,960 1,141 405 22,300 21,352 11,345 19,614 17.48%
  QoQ % 2,087.55% 181.50% -98.18% 4.44% 88.21% -42.16% -
  Horiz. % 127.25% 5.82% 2.07% 113.69% 108.86% 57.84% 100.00%
Tax Rate 43.38 % 99.04 % 104.88 % 44.27 % 46.47 % 74.87 % 48.67 % -7.40%
  QoQ % -56.20% -5.57% 136.91% -4.73% -37.93% 53.83% -
  Horiz. % 89.13% 203.49% 215.49% 90.96% 95.48% 153.83% 100.00%
Total Cost 620,592 639,416 640,349 609,974 598,808 599,257 589,192 3.53%
  QoQ % -2.94% -0.15% 4.98% 1.86% -0.07% 1.71% -
  Horiz. % 105.33% 108.52% 108.68% 103.53% 101.63% 101.71% 100.00%
Net Worth 388,571 385,744 387,522 400,123 394,526 393,431 399,040 -1.76%
  QoQ % 0.73% -0.46% -3.15% 1.42% 0.28% -1.41% -
  Horiz. % 97.38% 96.67% 97.11% 100.27% 98.87% 98.59% 100.00%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 15,072 15,072 15,050 15,016 14,931 13,148 12,541 13.08%
  QoQ % 0.00% 0.14% 0.23% 0.57% 13.56% 4.84% -
  Horiz. % 120.18% 120.18% 120.01% 119.74% 119.06% 104.84% 100.00%
Div Payout % 60.39 % 1,321.00 % 3,713.21 % 67.34 % 69.93 % 115.89 % 63.94 % -3.75%
  QoQ % -95.43% -64.42% 5,414.12% -3.70% -39.66% 81.25% -
  Horiz. % 94.45% 2,066.00% 5,807.33% 105.32% 109.37% 181.25% 100.00%
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 388,571 385,744 387,522 400,123 394,526 393,431 399,040 -1.76%
  QoQ % 0.73% -0.46% -3.15% 1.42% 0.28% -1.41% -
  Horiz. % 97.38% 96.67% 97.11% 100.27% 98.87% 98.59% 100.00%
NOSH 376,815 376,814 376,272 375,420 373,286 375,662 376,240 0.10%
  QoQ % 0.00% 0.14% 0.23% 0.57% -0.63% -0.15% -
  Horiz. % 100.15% 100.15% 100.01% 99.78% 99.21% 99.85% 100.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 3.86 % 0.03 % -0.14 % 3.23 % 3.04 % 1.02 % 2.67 % 27.94%
  QoQ % 12,766.67% 121.43% -104.33% 6.25% 198.04% -61.80% -
  Horiz. % 144.57% 1.12% -5.24% 120.97% 113.86% 38.20% 100.00%
ROE 6.42 % 0.30 % 0.10 % 5.57 % 5.41 % 2.88 % 4.92 % 19.47%
  QoQ % 2,040.00% 200.00% -98.20% 2.96% 87.85% -41.46% -
  Horiz. % 130.49% 6.10% 2.03% 113.21% 109.96% 58.54% 100.00%
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 171.31 169.74 169.95 167.90 165.44 161.17 160.90 4.28%
  QoQ % 0.92% -0.12% 1.22% 1.49% 2.65% 0.17% -
  Horiz. % 106.47% 105.49% 105.62% 104.35% 102.82% 100.17% 100.00%
EPS 6.64 0.30 0.11 5.94 5.72 3.02 5.21 17.60%
  QoQ % 2,113.33% 172.73% -98.15% 3.85% 89.40% -42.03% -
  Horiz. % 127.45% 5.76% 2.11% 114.01% 109.79% 57.97% 100.00%
DPS 4.00 4.00 4.00 4.00 4.00 3.50 3.33 13.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 14.29% 5.11% -
  Horiz. % 120.12% 120.12% 120.12% 120.12% 120.12% 105.11% 100.00%
NAPS 1.0312 1.0237 1.0299 1.0658 1.0569 1.0473 1.0606 -1.86%
  QoQ % 0.73% -0.60% -3.37% 0.84% 0.92% -1.25% -
  Horiz. % 97.23% 96.52% 97.11% 100.49% 99.65% 98.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,887
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 169.03 167.48 167.45 165.06 161.71 158.54 158.52 4.38%
  QoQ % 0.93% 0.02% 1.45% 2.07% 2.00% 0.01% -
  Horiz. % 106.63% 105.65% 105.63% 104.13% 102.01% 100.01% 100.00%
EPS 6.54 0.30 0.11 5.84 5.59 2.97 5.14 17.47%
  QoQ % 2,080.00% 172.73% -98.12% 4.47% 88.22% -42.22% -
  Horiz. % 127.24% 5.84% 2.14% 113.62% 108.75% 57.78% 100.00%
DPS 3.95 3.95 3.94 3.93 3.91 3.44 3.28 13.23%
  QoQ % 0.00% 0.25% 0.25% 0.51% 13.66% 4.88% -
  Horiz. % 120.43% 120.43% 120.12% 119.82% 119.21% 104.88% 100.00%
NAPS 1.0175 1.0101 1.0148 1.0478 1.0331 1.0302 1.0449 -1.76%
  QoQ % 0.73% -0.46% -3.15% 1.42% 0.28% -1.41% -
  Horiz. % 97.38% 96.67% 97.12% 100.28% 98.87% 98.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 1.5000 1.7200 1.7500 1.4900 1.4000 1.7400 1.7400 -
P/RPS 0.88 1.01 1.03 0.89 0.85 1.08 1.08 -12.79%
  QoQ % -12.87% -1.94% 15.73% 4.71% -21.30% 0.00% -
  Horiz. % 81.48% 93.52% 95.37% 82.41% 78.70% 100.00% 100.00%
P/EPS 22.65 568.03 1,624.53 25.08 24.48 57.62 33.38 -22.84%
  QoQ % -96.01% -65.03% 6,377.39% 2.45% -57.51% 72.62% -
  Horiz. % 67.86% 1,701.71% 4,866.78% 75.13% 73.34% 172.62% 100.00%
EY 4.42 0.18 0.06 3.99 4.09 1.74 3.00 29.57%
  QoQ % 2,355.56% 200.00% -98.50% -2.44% 135.06% -42.00% -
  Horiz. % 147.33% 6.00% 2.00% 133.00% 136.33% 58.00% 100.00%
DY 2.67 2.33 2.29 2.68 2.86 2.01 1.92 24.66%
  QoQ % 14.59% 1.75% -14.55% -6.29% 42.29% 4.69% -
  Horiz. % 139.06% 121.35% 119.27% 139.58% 148.96% 104.69% 100.00%
P/NAPS 1.45 1.68 1.70 1.40 1.32 1.66 1.64 -7.90%
  QoQ % -13.69% -1.18% 21.43% 6.06% -20.48% 1.22% -
  Horiz. % 88.41% 102.44% 103.66% 85.37% 80.49% 101.22% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 18/09/18 21/06/18 15/03/18 13/12/17 15/09/17 14/06/17 - -
Price 1.3900 1.6600 1.8300 1.7000 1.5300 1.5300 1.8600 -
P/RPS 0.81 0.98 1.08 1.01 0.92 0.95 1.16 -21.34%
  QoQ % -17.35% -9.26% 6.93% 9.78% -3.16% -18.10% -
  Horiz. % 69.83% 84.48% 93.10% 87.07% 79.31% 81.90% 100.00%
P/EPS 20.98 548.21 1,698.80 28.62 26.75 50.66 35.68 -29.88%
  QoQ % -96.17% -67.73% 5,835.71% 6.99% -47.20% 41.98% -
  Horiz. % 58.80% 1,536.46% 4,761.21% 80.21% 74.97% 141.98% 100.00%
EY 4.77 0.18 0.06 3.49 3.74 1.97 2.80 42.78%
  QoQ % 2,550.00% 200.00% -98.28% -6.68% 89.85% -29.64% -
  Horiz. % 170.36% 6.43% 2.14% 124.64% 133.57% 70.36% 100.00%
DY 2.88 2.41 2.19 2.35 2.61 2.29 1.79 37.43%
  QoQ % 19.50% 10.05% -6.81% -9.96% 13.97% 27.93% -
  Horiz. % 160.89% 134.64% 122.35% 131.28% 145.81% 127.93% 100.00%
P/NAPS 1.35 1.62 1.78 1.60 1.45 1.46 1.75 -15.93%
  QoQ % -16.67% -8.99% 11.25% 10.34% -0.68% -16.57% -
  Horiz. % 77.14% 92.57% 101.71% 91.43% 82.86% 83.43% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers