Highlights

[BJFOOD] QoQ Annualized Quarter Result on 2018-10-31 [#2]

Stock [BJFOOD]: BERJAYA FOOD BHD
Announcement Date 05-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Oct-2018  [#2]
Profit Trend QoQ -     6.35%    YoY -     19.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 30/04/19 31/01/19 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
Revenue 789,190 740,105 677,998 655,920 645,504 0 639,603 19.73%
  QoQ % 6.63% 9.16% 3.37% 1.61% 0.00% 0.00% -
  Horiz. % 123.39% 115.71% 106.00% 102.55% 100.92% 0.00% 100.00%
PBT 47,875 49,731 49,516 44,916 43,996 0 19,404 116.80%
  QoQ % -3.73% 0.43% 10.24% 2.09% 0.00% 0.00% -
  Horiz. % 246.73% 256.29% 255.18% 231.48% 226.74% 0.00% 100.00%
Tax -21,555 -21,171 -19,948 -18,436 -19,084 0 -19,217 10.34%
  QoQ % -1.81% -6.13% -8.20% 3.40% 0.00% 0.00% -
  Horiz. % 112.17% 110.17% 103.80% 95.94% 99.31% -0.00% 100.00%
NP 26,320 28,560 29,568 26,480 24,912 0 187 6,831.11%
  QoQ % -7.84% -3.41% 11.66% 6.29% 0.00% 0.00% -
  Horiz. % 14,074.87% 15,272.73% 15,811.76% 14,160.43% 13,321.93% 0.00% 100.00%
NP to SH 26,509 28,697 29,676 26,546 24,960 0 1,141 1,380.78%
  QoQ % -7.63% -3.30% 11.79% 6.35% 0.00% 0.00% -
  Horiz. % 2,323.31% 2,515.11% 2,600.88% 2,326.56% 2,187.55% 0.00% 100.00%
Tax Rate 45.02 % 42.57 % 40.29 % 41.05 % 43.38 % - % 99.04 % -49.11%
  QoQ % 5.76% 5.66% -1.85% -5.37% 0.00% 0.00% -
  Horiz. % 45.46% 42.98% 40.68% 41.45% 43.80% 0.00% 100.00%
Total Cost 762,870 711,545 648,430 629,440 620,592 0 639,416 16.33%
  QoQ % 7.21% 9.73% 3.02% 1.43% 0.00% 0.00% -
  Horiz. % 119.31% 111.28% 101.41% 98.44% 97.06% 0.00% 100.00%
Net Worth 376,266 383,331 378,042 384,199 388,571 385,782 385,744 -2.11%
  QoQ % -1.84% 1.40% -1.60% -1.13% 0.72% 0.01% -
  Horiz. % 97.54% 99.37% 98.00% 99.60% 100.73% 100.01% 100.00%
Dividend
30/06/19 30/04/19 31/01/19 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
Div 14,686 16,082 14,512 14,977 15,072 - 15,072 -2.20%
  QoQ % -8.68% 10.82% -3.10% -0.63% 0.00% 0.00% -
  Horiz. % 97.44% 106.70% 96.28% 99.37% 100.00% 0.00% 100.00%
Div Payout % 55.40 % 56.04 % 48.90 % 56.42 % 60.39 % - % 1,321.00 % -93.40%
  QoQ % -1.14% 14.60% -13.33% -6.57% 0.00% 0.00% -
  Horiz. % 4.19% 4.24% 3.70% 4.27% 4.57% 0.00% 100.00%
Equity
30/06/19 30/04/19 31/01/19 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
Net Worth 376,266 383,331 378,042 384,199 388,571 385,782 385,744 -2.11%
  QoQ % -1.84% 1.40% -1.60% -1.13% 0.72% 0.01% -
  Horiz. % 97.54% 99.37% 98.00% 99.60% 100.73% 100.01% 100.00%
NOSH 367,160 368,553 362,805 374,427 376,815 376,814 376,814 -2.20%
  QoQ % -0.38% 1.58% -3.10% -0.63% 0.00% 0.00% -
  Horiz. % 97.44% 97.81% 96.28% 99.37% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 30/04/19 31/01/19 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
NP Margin 3.34 % 3.86 % 4.36 % 4.04 % 3.86 % - % 0.03 % 5,569.75%
  QoQ % -13.47% -11.47% 7.92% 4.66% 0.00% 0.00% -
  Horiz. % 11,133.33% 12,866.67% 14,533.33% 13,466.67% 12,866.67% 0.00% 100.00%
ROE 7.05 % 7.49 % 7.85 % 6.91 % 6.42 % - % 0.30 % 1,395.34%
  QoQ % -5.87% -4.59% 13.60% 7.63% 0.00% 0.00% -
  Horiz. % 2,350.00% 2,496.67% 2,616.67% 2,303.33% 2,140.00% 0.00% 100.00%
Per Share
30/06/19 30/04/19 31/01/19 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
RPS 214.94 200.81 186.88 175.18 171.31 - 169.74 22.42%
  QoQ % 7.04% 7.45% 6.68% 2.26% 0.00% 0.00% -
  Horiz. % 126.63% 118.30% 110.10% 103.20% 100.92% 0.00% 100.00%
EPS 7.22 7.79 8.01 7.08 6.64 0.00 0.30 1,426.19%
  QoQ % -7.32% -2.75% 13.14% 6.63% 0.00% 0.00% -
  Horiz. % 2,406.67% 2,596.67% 2,670.00% 2,360.00% 2,213.33% 0.00% 100.00%
DPS 4.00 4.36 4.00 4.00 4.00 0.00 4.00 -
  QoQ % -8.26% 9.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 109.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 1.0248 1.0401 1.0420 1.0261 1.0312 1.0238 1.0237 0.09%
  QoQ % -1.47% -0.18% 1.55% -0.49% 0.72% 0.01% -
  Horiz. % 100.11% 101.60% 101.79% 100.23% 100.73% 100.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 382,127
30/06/19 30/04/19 31/01/19 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
RPS 206.53 193.68 177.43 171.65 168.92 - 167.38 19.73%
  QoQ % 6.63% 9.16% 3.37% 1.62% 0.00% 0.00% -
  Horiz. % 123.39% 115.71% 106.00% 102.55% 100.92% 0.00% 100.00%
EPS 6.94 7.51 7.77 6.95 6.53 0.00 0.30 1,375.33%
  QoQ % -7.59% -3.35% 11.80% 6.43% 0.00% 0.00% -
  Horiz. % 2,313.33% 2,503.33% 2,590.00% 2,316.67% 2,176.67% 0.00% 100.00%
DPS 3.84 4.21 3.80 3.92 3.94 0.00 3.94 -2.18%
  QoQ % -8.79% 10.79% -3.06% -0.51% 0.00% 0.00% -
  Horiz. % 97.46% 106.85% 96.45% 99.49% 100.00% 0.00% 100.00%
NAPS 0.9847 1.0032 0.9893 1.0054 1.0169 1.0096 1.0095 -2.11%
  QoQ % -1.84% 1.41% -1.60% -1.13% 0.72% 0.01% -
  Horiz. % 97.54% 99.38% 98.00% 99.59% 100.73% 100.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/04/19 31/01/19 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
Date 28/06/19 30/04/19 31/01/19 31/10/18 31/07/18 29/06/18 30/04/18 -
Price 1.6600 1.7800 1.3400 1.3800 1.5000 1.5300 1.7200 -
P/RPS 0.77 0.89 0.72 0.79 0.88 0.00 1.01 -20.74%
  QoQ % -13.48% 23.61% -8.86% -10.23% 0.00% 0.00% -
  Horiz. % 76.24% 88.12% 71.29% 78.22% 87.13% 0.00% 100.00%
P/EPS 22.99 22.86 16.38 19.46 22.65 0.00 568.03 -93.59%
  QoQ % 0.57% 39.56% -15.83% -14.08% 0.00% 0.00% -
  Horiz. % 4.05% 4.02% 2.88% 3.43% 3.99% 0.00% 100.00%
EY 4.35 4.37 6.10 5.14 4.42 0.00 0.18 1,431.62%
  QoQ % -0.46% -28.36% 18.68% 16.29% 0.00% 0.00% -
  Horiz. % 2,416.67% 2,427.78% 3,388.89% 2,855.56% 2,455.56% 0.00% 100.00%
DY 2.41 2.45 2.99 2.90 2.67 0.00 2.33 2.93%
  QoQ % -1.63% -18.06% 3.10% 8.61% 0.00% 0.00% -
  Horiz. % 103.43% 105.15% 128.33% 124.46% 114.59% 0.00% 100.00%
P/NAPS 1.62 1.71 1.29 1.34 1.45 1.49 1.68 -3.07%
  QoQ % -5.26% 32.56% -3.73% -7.59% -2.68% -11.31% -
  Horiz. % 96.43% 101.79% 76.79% 79.76% 86.31% 88.69% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/04/19 31/01/19 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
Date 20/08/19 13/06/19 14/03/19 05/12/18 18/09/18 - 21/06/18 -
Price 1.5700 1.7700 1.5100 1.3300 1.3900 0.0000 1.6600 -
P/RPS 0.73 0.88 0.81 0.76 0.81 0.00 0.98 -22.30%
  QoQ % -17.05% 8.64% 6.58% -6.17% 0.00% 0.00% -
  Horiz. % 74.49% 89.80% 82.65% 77.55% 82.65% 0.00% 100.00%
P/EPS 21.75 22.73 18.46 18.76 20.98 0.00 548.21 -93.70%
  QoQ % -4.31% 23.13% -1.60% -10.58% 0.00% 0.00% -
  Horiz. % 3.97% 4.15% 3.37% 3.42% 3.83% 0.00% 100.00%
EY 4.60 4.40 5.42 5.33 4.77 0.00 0.18 1,506.73%
  QoQ % 4.55% -18.82% 1.69% 11.74% 0.00% 0.00% -
  Horiz. % 2,555.56% 2,444.44% 3,011.11% 2,961.11% 2,650.00% 0.00% 100.00%
DY 2.55 2.47 2.65 3.01 2.88 0.00 2.41 4.96%
  QoQ % 3.24% -6.79% -11.96% 4.51% 0.00% 0.00% -
  Horiz. % 105.81% 102.49% 109.96% 124.90% 119.50% 0.00% 100.00%
P/NAPS 1.53 1.70 1.45 1.30 1.35 0.00 1.62 -4.78%
  QoQ % -10.00% 17.24% 11.54% -3.70% 0.00% 0.00% -
  Horiz. % 94.44% 104.94% 89.51% 80.25% 83.33% 0.00% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
8. [转贴] [Facebook live video:浅谈Naim holdings bhd (Naim)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers