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 -     - %    YoY -     19.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/19 30/04/19 31/01/19 31/10/18 30/09/18 31/07/18 30/06/18 CAGR
Revenue 789,190 678,430 508,499 327,960 0 161,376 0 -
  QoQ % 16.33% 33.42% 55.05% 0.00% 0.00% 0.00% -
  Horiz. % 489.04% 420.40% 315.10% 203.23% 0.00% 100.00% -
PBT 47,875 45,587 37,137 22,458 0 10,999 0 -
  QoQ % 5.02% 22.75% 65.36% 0.00% 0.00% 0.00% -
  Horiz. % 435.27% 414.46% 337.64% 204.18% 0.00% 100.00% -
Tax -21,555 -19,407 -14,961 -9,218 0 -4,771 0 -
  QoQ % -11.07% -29.72% -62.30% 0.00% 0.00% 0.00% -
  Horiz. % 451.79% 406.77% 313.58% 193.21% -0.00% 100.00% -
NP 26,320 26,180 22,176 13,240 0 6,228 0 -
  QoQ % 0.53% 18.06% 67.49% 0.00% 0.00% 0.00% -
  Horiz. % 422.61% 420.36% 356.07% 212.59% 0.00% 100.00% -
NP to SH 26,509 26,306 22,257 13,273 0 6,240 0 -
  QoQ % 0.77% 18.19% 67.69% 0.00% 0.00% 0.00% -
  Horiz. % 424.82% 421.57% 356.68% 212.71% 0.00% 100.00% -
Tax Rate 45.02 % 42.57 % 40.29 % 41.05 % - % 43.38 % - % -
  QoQ % 5.76% 5.66% -1.85% 0.00% 0.00% 0.00% -
  Horiz. % 103.78% 98.13% 92.88% 94.63% 0.00% 100.00% -
Total Cost 762,870 652,250 486,323 314,720 0 155,148 0 -
  QoQ % 16.96% 34.12% 54.53% 0.00% 0.00% 0.00% -
  Horiz. % 491.70% 420.41% 313.46% 202.85% 0.00% 100.00% -
Net Worth 367,650 383,331 378,042 384,199 - 388,571 385,782 -4.70%
  QoQ % -4.09% 1.40% -1.60% 0.00% 0.00% 0.72% -
  Horiz. % 95.30% 99.36% 97.99% 99.59% 0.00% 100.72% 100.00%
Dividend
30/06/19 30/04/19 31/01/19 31/10/18 30/09/18 31/07/18 30/06/18 CAGR
Div 14,350 14,742 10,884 7,488 - 3,768 - -
  QoQ % -2.66% 35.45% 45.34% 0.00% 0.00% 0.00% -
  Horiz. % 380.83% 391.23% 288.85% 198.73% 0.00% 100.00% -
Div Payout % 54.13 % 56.04 % 48.90 % 56.42 % - % 60.39 % - % -
  QoQ % -3.41% 14.60% -13.33% 0.00% 0.00% 0.00% -
  Horiz. % 89.63% 92.80% 80.97% 93.43% 0.00% 100.00% -
Equity
30/06/19 30/04/19 31/01/19 31/10/18 30/09/18 31/07/18 30/06/18 CAGR
Net Worth 367,650 383,331 378,042 384,199 - 388,571 385,782 -4.70%
  QoQ % -4.09% 1.40% -1.60% 0.00% 0.00% 0.72% -
  Horiz. % 95.30% 99.36% 97.99% 99.59% 0.00% 100.72% 100.00%
NOSH 358,753 368,553 362,805 374,427 376,815 376,815 376,814 -4.79%
  QoQ % -2.66% 1.58% -3.10% -0.63% 0.00% 0.00% -
  Horiz. % 95.21% 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 30/09/18 31/07/18 30/06/18 CAGR
NP Margin 3.34 % 3.86 % 4.36 % 4.04 % - % 3.86 % - % -
  QoQ % -13.47% -11.47% 7.92% 0.00% 0.00% 0.00% -
  Horiz. % 86.53% 100.00% 112.95% 104.66% 0.00% 100.00% -
ROE 7.21 % 6.86 % 5.89 % 3.45 % - % 1.61 % - % -
  QoQ % 5.10% 16.47% 70.72% 0.00% 0.00% 0.00% -
  Horiz. % 447.83% 426.09% 365.84% 214.29% 0.00% 100.00% -
Per Share
30/06/19 30/04/19 31/01/19 31/10/18 30/09/18 31/07/18 30/06/18 CAGR
RPS 219.98 184.08 140.16 87.59 - 42.83 - -
  QoQ % 19.50% 31.34% 60.02% 0.00% 0.00% 0.00% -
  Horiz. % 513.61% 429.79% 327.25% 204.51% 0.00% 100.00% -
EPS 7.22 7.14 6.01 3.54 0.00 1.66 0.00 -
  QoQ % 1.12% 18.80% 69.77% 0.00% 0.00% 0.00% -
  Horiz. % 434.94% 430.12% 362.05% 213.25% 0.00% 100.00% -
DPS 4.00 4.00 3.00 2.00 0.00 1.00 0.00 -
  QoQ % 0.00% 33.33% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 400.00% 300.00% 200.00% 0.00% 100.00% -
NAPS 1.0248 1.0401 1.0420 1.0261 - 1.0312 1.0238 0.10%
  QoQ % -1.47% -0.18% 1.55% 0.00% 0.00% 0.72% -
  Horiz. % 100.10% 101.59% 101.78% 100.22% 0.00% 100.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 382,142
30/06/19 30/04/19 31/01/19 31/10/18 30/09/18 31/07/18 30/06/18 CAGR
RPS 206.52 177.53 133.07 85.82 - 42.23 - -
  QoQ % 16.33% 33.41% 55.06% 0.00% 0.00% 0.00% -
  Horiz. % 489.04% 420.39% 315.11% 203.22% 0.00% 100.00% -
EPS 6.94 6.88 5.82 3.47 0.00 1.63 0.00 -
  QoQ % 0.87% 18.21% 67.72% 0.00% 0.00% 0.00% -
  Horiz. % 425.77% 422.09% 357.06% 212.88% 0.00% 100.00% -
DPS 3.76 3.86 2.85 1.96 0.00 0.99 0.00 -
  QoQ % -2.59% 35.44% 45.41% 0.00% 0.00% 0.00% -
  Horiz. % 379.80% 389.90% 287.88% 197.98% 0.00% 100.00% -
NAPS 0.9621 1.0031 0.9893 1.0054 - 1.0168 1.0095 -4.70%
  QoQ % -4.09% 1.39% -1.60% 0.00% 0.00% 0.72% -
  Horiz. % 95.30% 99.37% 98.00% 99.59% 0.00% 100.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/04/19 31/01/19 31/10/18 30/09/18 31/07/18 30/06/18 CAGR
Date 28/06/19 30/04/19 31/01/19 31/10/18 28/09/18 31/07/18 29/06/18 -
Price 1.6600 1.7800 1.3400 1.3800 1.4300 1.5000 1.5300 -
P/RPS 0.75 0.97 0.96 1.58 0.00 3.50 0.00 -
  QoQ % -22.68% 1.04% -39.24% 0.00% 0.00% 0.00% -
  Horiz. % 21.43% 27.71% 27.43% 45.14% 0.00% 100.00% -
P/EPS 22.47 24.94 21.84 38.93 0.00 90.58 0.00 -
  QoQ % -9.90% 14.19% -43.90% 0.00% 0.00% 0.00% -
  Horiz. % 24.81% 27.53% 24.11% 42.98% 0.00% 100.00% -
EY 4.45 4.01 4.58 2.57 0.00 1.10 0.00 -
  QoQ % 10.97% -12.45% 78.21% 0.00% 0.00% 0.00% -
  Horiz. % 404.55% 364.55% 416.36% 233.64% 0.00% 100.00% -
DY 2.41 2.25 2.24 1.45 0.00 0.67 0.00 -
  QoQ % 7.11% 0.45% 54.48% 0.00% 0.00% 0.00% -
  Horiz. % 359.70% 335.82% 334.33% 216.42% 0.00% 100.00% -
P/NAPS 1.62 1.71 1.29 1.34 0.00 1.45 1.49 8.72%
  QoQ % -5.26% 32.56% -3.73% 0.00% 0.00% -2.68% -
  Horiz. % 108.72% 114.77% 86.58% 89.93% 0.00% 97.32% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/04/19 31/01/19 31/10/18 30/09/18 31/07/18 30/06/18 CAGR
Date 20/08/19 13/06/19 14/03/19 05/12/18 - 18/09/18 - -
Price 1.5700 1.7700 1.5100 1.3300 0.0000 1.3900 0.0000 -
P/RPS 0.71 0.96 1.08 1.52 0.00 3.25 0.00 -
  QoQ % -26.04% -11.11% -28.95% 0.00% 0.00% 0.00% -
  Horiz. % 21.85% 29.54% 33.23% 46.77% 0.00% 100.00% -
P/EPS 21.25 24.80 24.61 37.52 0.00 83.94 0.00 -
  QoQ % -14.31% 0.77% -34.41% 0.00% 0.00% 0.00% -
  Horiz. % 25.32% 29.54% 29.32% 44.70% 0.00% 100.00% -
EY 4.71 4.03 4.06 2.67 0.00 1.19 0.00 -
  QoQ % 16.87% -0.74% 52.06% 0.00% 0.00% 0.00% -
  Horiz. % 395.80% 338.66% 341.18% 224.37% 0.00% 100.00% -
DY 2.55 2.26 1.99 1.50 0.00 0.72 0.00 -
  QoQ % 12.83% 13.57% 32.67% 0.00% 0.00% 0.00% -
  Horiz. % 354.17% 313.89% 276.39% 208.33% 0.00% 100.00% -
P/NAPS 1.53 1.70 1.45 1.30 0.00 1.35 0.00 -
  QoQ % -10.00% 17.24% 11.54% 0.00% 0.00% 0.00% -
  Horiz. % 113.33% 125.93% 107.41% 96.30% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers