Highlights

[BJFOOD] QoQ Cumulative 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 -     112.71%    YoY -     19.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 508,499 327,960 161,376 639,603 479,606 315,168 154,390 120.89%
  QoQ % 55.05% 103.23% -74.77% 33.36% 52.17% 104.14% -
  Horiz. % 329.36% 212.42% 104.52% 414.28% 310.65% 204.14% 100.00%
PBT 37,137 22,458 10,999 19,404 13,434 18,269 8,757 161.31%
  QoQ % 65.36% 104.18% -43.32% 44.44% -26.47% 108.62% -
  Horiz. % 424.08% 256.46% 125.60% 221.58% 153.41% 208.62% 100.00%
Tax -14,961 -9,218 -4,771 -19,217 -14,090 -8,088 -4,069 137.66%
  QoQ % -62.30% -93.21% 75.17% -36.39% -74.21% -98.77% -
  Horiz. % 367.68% 226.54% 117.25% 472.28% 346.28% 198.77% 100.00%
NP 22,176 13,240 6,228 187 -656 10,181 4,688 181.00%
  QoQ % 67.49% 112.59% 3,230.48% 128.51% -106.44% 117.17% -
  Horiz. % 473.04% 282.42% 132.85% 3.99% -13.99% 217.17% 100.00%
NP to SH 22,257 13,273 6,240 1,141 304 11,150 5,338 158.38%
  QoQ % 67.69% 112.71% 446.89% 275.33% -97.27% 108.88% -
  Horiz. % 416.95% 248.65% 116.90% 21.38% 5.70% 208.88% 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 486,323 314,720 155,148 639,416 480,262 304,987 149,702 118.88%
  QoQ % 54.53% 102.85% -75.74% 33.14% 57.47% 103.73% -
  Horiz. % 324.86% 210.23% 103.64% 427.13% 320.81% 203.73% 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 10,884 7,488 3,768 15,072 11,288 7,508 3,732 103.70%
  QoQ % 45.34% 98.73% -75.00% 33.53% 50.34% 101.14% -
  Horiz. % 291.58% 200.61% 100.95% 403.78% 302.40% 201.14% 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 5.89 % 3.45 % 1.61 % 0.30 % 0.08 % 2.79 % 1.35 % 166.29%
  QoQ % 70.72% 114.29% 436.67% 275.00% -97.13% 106.67% -
  Horiz. % 436.30% 255.56% 119.26% 22.22% 5.93% 206.67% 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 140.16 87.59 42.83 169.74 127.46 83.95 41.36 125.11%
  QoQ % 60.02% 104.51% -74.77% 33.17% 51.83% 102.97% -
  Horiz. % 338.88% 211.77% 103.55% 410.40% 308.17% 202.97% 100.00%
EPS 6.01 3.54 1.66 0.30 0.08 2.97 1.43 159.75%
  QoQ % 69.77% 113.25% 453.33% 275.00% -97.31% 107.69% -
  Horiz. % 420.28% 247.55% 116.08% 20.98% 5.59% 207.69% 100.00%
DPS 3.00 2.00 1.00 4.00 3.00 2.00 1.00 107.59%
  QoQ % 50.00% 100.00% -75.00% 33.33% 50.00% 100.00% -
  Horiz. % 300.00% 200.00% 100.00% 400.00% 300.00% 200.00% 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 133.15 85.88 42.26 167.48 125.59 82.53 40.43 120.88%
  QoQ % 55.04% 103.22% -74.77% 33.35% 52.17% 104.13% -
  Horiz. % 329.33% 212.42% 104.53% 414.25% 310.64% 204.13% 100.00%
EPS 5.83 3.48 1.63 0.30 0.08 2.92 1.40 158.17%
  QoQ % 67.53% 113.50% 443.33% 275.00% -97.26% 108.57% -
  Horiz. % 416.43% 248.57% 116.43% 21.43% 5.71% 208.57% 100.00%
DPS 2.85 1.96 0.99 3.95 2.96 1.97 0.98 103.35%
  QoQ % 45.41% 97.98% -74.94% 33.45% 50.25% 101.02% -
  Horiz. % 290.82% 200.00% 101.02% 403.06% 302.04% 201.02% 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 0.96 1.58 3.50 1.01 1.37 1.77 3.38 -56.69%
  QoQ % -39.24% -54.86% 246.53% -26.28% -22.60% -47.63% -
  Horiz. % 28.40% 46.75% 103.55% 29.88% 40.53% 52.37% 100.00%
P/EPS 21.84 38.93 90.58 568.03 2,166.04 50.17 97.90 -63.12%
  QoQ % -43.90% -57.02% -84.05% -73.78% 4,217.40% -48.75% -
  Horiz. % 22.31% 39.77% 92.52% 580.21% 2,212.50% 51.25% 100.00%
EY 4.58 2.57 1.10 0.18 0.05 1.99 1.02 171.43%
  QoQ % 78.21% 133.64% 511.11% 260.00% -97.49% 95.10% -
  Horiz. % 449.02% 251.96% 107.84% 17.65% 4.90% 195.10% 100.00%
DY 2.24 1.45 0.67 2.33 1.71 1.34 0.71 114.66%
  QoQ % 54.48% 116.42% -71.24% 36.26% 27.61% 88.73% -
  Horiz. % 315.49% 204.23% 94.37% 328.17% 240.85% 188.73% 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 1.08 1.52 3.25 0.98 1.44 2.03 3.70 -55.90%
  QoQ % -28.95% -53.23% 231.63% -31.94% -29.06% -45.14% -
  Horiz. % 29.19% 41.08% 87.84% 26.49% 38.92% 54.86% 100.00%
P/EPS 24.61 37.52 83.94 548.21 2,265.06 57.24 106.99 -62.36%
  QoQ % -34.41% -55.30% -84.69% -75.80% 3,857.13% -46.50% -
  Horiz. % 23.00% 35.07% 78.46% 512.39% 2,117.08% 53.50% 100.00%
EY 4.06 2.67 1.19 0.18 0.04 1.75 0.93 166.40%
  QoQ % 52.06% 124.37% 561.11% 350.00% -97.71% 88.17% -
  Horiz. % 436.56% 287.10% 127.96% 19.35% 4.30% 188.17% 100.00%
DY 1.99 1.50 0.72 2.41 1.64 1.18 0.65 110.41%
  QoQ % 32.67% 108.33% -70.12% 46.95% 38.98% 81.54% -
  Horiz. % 306.15% 230.77% 110.77% 370.77% 252.31% 181.54% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers