Highlights

[BJFOOD] QoQ Quarter Result on 2018-01-31 [#3]

Stock [BJFOOD]: BERJAYA FOOD BHD
Announcement Date 15-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jan-2018  [#3]
Profit Trend QoQ -     -286.61%    YoY -     -332.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 166,584 161,376 159,997 164,438 160,778 154,390 151,423 6.55%
  QoQ % 3.23% 0.86% -2.70% 2.28% 4.14% 1.96% -
  Horiz. % 110.01% 106.57% 105.66% 108.60% 106.18% 101.96% 100.00%
PBT 11,459 10,999 5,970 -4,835 9,512 8,757 989 409.76%
  QoQ % 4.18% 84.24% 223.47% -150.83% 8.62% 785.44% -
  Horiz. % 1,158.65% 1,112.13% 603.64% -488.88% 961.78% 885.44% 100.00%
Tax -4,447 -4,771 -5,127 -6,002 -4,019 -4,069 -6,929 -25.54%
  QoQ % 6.79% 6.94% 14.58% -49.34% 1.23% 41.28% -
  Horiz. % 64.18% 68.86% 73.99% 86.62% 58.00% 58.72% 100.00%
NP 7,012 6,228 843 -10,837 5,493 4,688 -5,940 -
  QoQ % 12.59% 638.79% 107.78% -297.29% 17.17% 178.92% -
  Horiz. % -118.05% -104.85% -14.19% 182.44% -92.47% -78.92% 100.00%
NP to SH 7,033 6,240 837 -10,846 5,812 5,338 -3,366 -
  QoQ % 12.71% 645.52% 107.72% -286.61% 8.88% 258.59% -
  Horiz. % -208.94% -185.38% -24.87% 322.22% -172.67% -158.59% 100.00%
Tax Rate 38.81 % 43.38 % 85.88 % - % 42.25 % 46.47 % 700.61 % -85.39%
  QoQ % -10.53% -49.49% 0.00% 0.00% -9.08% -93.37% -
  Horiz. % 5.54% 6.19% 12.26% 0.00% 6.03% 6.63% 100.00%
Total Cost 159,572 155,148 159,154 175,275 155,285 149,702 157,363 0.93%
  QoQ % 2.85% -2.52% -9.20% 12.87% 3.73% -4.87% -
  Horiz. % 101.40% 98.59% 101.14% 111.38% 98.68% 95.13% 100.00%
Net Worth 384,199 388,571 385,744 387,522 399,640 394,526 391,690 -1.28%
  QoQ % -1.13% 0.73% -0.46% -3.03% 1.30% 0.72% -
  Horiz. % 98.09% 99.20% 98.48% 98.94% 102.03% 100.72% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 3,744 3,768 3,768 3,762 3,749 3,732 3,740 0.08%
  QoQ % -0.63% 0.00% 0.14% 0.35% 0.45% -0.19% -
  Horiz. % 100.11% 100.75% 100.75% 100.61% 100.26% 99.81% 100.00%
Div Payout % 53.24 % 60.39 % 450.20 % - % 64.52 % 69.93 % - % -
  QoQ % -11.84% -86.59% 0.00% 0.00% -7.74% 0.00% -
  Horiz. % 76.13% 86.36% 643.79% 0.00% 92.26% 100.00% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 384,199 388,571 385,744 387,522 399,640 394,526 391,690 -1.28%
  QoQ % -1.13% 0.73% -0.46% -3.03% 1.30% 0.72% -
  Horiz. % 98.09% 99.20% 98.48% 98.94% 102.03% 100.72% 100.00%
NOSH 374,427 376,815 376,814 376,272 374,967 373,286 374,000 0.08%
  QoQ % -0.63% 0.00% 0.14% 0.35% 0.45% -0.19% -
  Horiz. % 100.11% 100.75% 100.75% 100.61% 100.26% 99.81% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 4.21 % 3.86 % 0.53 % -6.59 % 3.42 % 3.04 % -3.92 % -
  QoQ % 9.07% 628.30% 108.04% -292.69% 12.50% 177.55% -
  Horiz. % -107.40% -98.47% -13.52% 168.11% -87.24% -77.55% 100.00%
ROE 1.83 % 1.61 % 0.22 % -2.80 % 1.45 % 1.35 % -0.86 % -
  QoQ % 13.66% 631.82% 107.86% -293.10% 7.41% 256.98% -
  Horiz. % -212.79% -187.21% -25.58% 325.58% -168.60% -156.98% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 44.49 42.83 42.46 43.70 42.88 41.36 40.49 6.46%
  QoQ % 3.88% 0.87% -2.84% 1.91% 3.68% 2.15% -
  Horiz. % 109.88% 105.78% 104.87% 107.93% 105.90% 102.15% 100.00%
EPS 1.89 1.66 0.22 -2.88 1.55 1.43 -0.90 -
  QoQ % 13.86% 654.55% 107.64% -285.81% 8.39% 258.89% -
  Horiz. % -210.00% -184.44% -24.44% 320.00% -172.22% -158.89% 100.00%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0261 1.0312 1.0237 1.0299 1.0658 1.0569 1.0473 -1.35%
  QoQ % -0.49% 0.73% -0.60% -3.37% 0.84% 0.92% -
  Horiz. % 97.98% 98.46% 97.75% 98.34% 101.77% 100.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,923
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 43.62 42.25 41.89 43.06 42.10 40.42 39.65 6.55%
  QoQ % 3.24% 0.86% -2.72% 2.28% 4.16% 1.94% -
  Horiz. % 110.01% 106.56% 105.65% 108.60% 106.18% 101.94% 100.00%
EPS 1.84 1.63 0.22 -2.84 1.52 1.40 -0.88 -
  QoQ % 12.88% 640.91% 107.75% -286.84% 8.57% 259.09% -
  Horiz. % -209.09% -185.23% -25.00% 322.73% -172.73% -159.09% 100.00%
DPS 0.98 0.99 0.99 0.99 0.98 0.98 0.98 -
  QoQ % -1.01% 0.00% 0.00% 1.02% 0.00% 0.00% -
  Horiz. % 100.00% 101.02% 101.02% 101.02% 100.00% 100.00% 100.00%
NAPS 1.0060 1.0174 1.0100 1.0147 1.0464 1.0330 1.0256 -1.27%
  QoQ % -1.12% 0.73% -0.46% -3.03% 1.30% 0.72% -
  Horiz. % 98.09% 99.20% 98.48% 98.94% 102.03% 100.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 1.3800 1.5000 1.7200 1.7500 1.4900 1.4000 1.7400 -
P/RPS 3.10 3.50 4.05 4.00 3.47 3.38 4.30 -19.55%
  QoQ % -11.43% -13.58% 1.25% 15.27% 2.66% -21.40% -
  Horiz. % 72.09% 81.40% 94.19% 93.02% 80.70% 78.60% 100.00%
P/EPS 73.47 90.58 774.34 -60.71 96.13 97.90 -193.33 -
  QoQ % -18.89% -88.30% 1,375.47% -163.15% -1.81% 150.64% -
  Horiz. % -38.00% -46.85% -400.53% 31.40% -49.72% -50.64% 100.00%
EY 1.36 1.10 0.13 -1.65 1.04 1.02 -0.52 -
  QoQ % 23.64% 746.15% 107.88% -258.65% 1.96% 296.15% -
  Horiz. % -261.54% -211.54% -25.00% 317.31% -200.00% -196.15% 100.00%
DY 0.72 0.67 0.58 0.57 0.67 0.71 0.57 16.80%
  QoQ % 7.46% 15.52% 1.75% -14.93% -5.63% 24.56% -
  Horiz. % 126.32% 117.54% 101.75% 100.00% 117.54% 124.56% 100.00%
P/NAPS 1.34 1.45 1.68 1.70 1.40 1.32 1.66 -13.27%
  QoQ % -7.59% -13.69% -1.18% 21.43% 6.06% -20.48% -
  Horiz. % 80.72% 87.35% 101.20% 102.41% 84.34% 79.52% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 05/12/18 18/09/18 21/06/18 15/03/18 13/12/17 15/09/17 14/06/17 -
Price 1.3300 1.3900 1.6600 1.8300 1.7000 1.5300 1.5300 -
P/RPS 2.99 3.25 3.91 4.19 3.96 3.70 3.78 -14.43%
  QoQ % -8.00% -16.88% -6.68% 5.81% 7.03% -2.12% -
  Horiz. % 79.10% 85.98% 103.44% 110.85% 104.76% 97.88% 100.00%
P/EPS 70.81 83.94 747.33 -63.49 109.68 106.99 -170.00 -
  QoQ % -15.64% -88.77% 1,277.08% -157.89% 2.51% 162.94% -
  Horiz. % -41.65% -49.38% -439.61% 37.35% -64.52% -62.94% 100.00%
EY 1.41 1.19 0.13 -1.58 0.91 0.93 -0.59 -
  QoQ % 18.49% 815.38% 108.23% -273.63% -2.15% 257.63% -
  Horiz. % -238.98% -201.69% -22.03% 267.80% -154.24% -157.63% 100.00%
DY 0.75 0.72 0.60 0.55 0.59 0.65 0.65 9.98%
  QoQ % 4.17% 20.00% 9.09% -6.78% -9.23% 0.00% -
  Horiz. % 115.38% 110.77% 92.31% 84.62% 90.77% 100.00% 100.00%
P/NAPS 1.30 1.35 1.62 1.78 1.60 1.45 1.46 -7.43%
  QoQ % -3.70% -16.67% -8.99% 11.25% 10.34% -0.68% -
  Horiz. % 89.04% 92.47% 110.96% 121.92% 109.59% 99.32% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers