Highlights

[BJFOOD] QoQ Quarter Result on 2017-07-31 [#1]

Stock [BJFOOD]: BERJAYA FOOD BHD
Announcement Date 15-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jul-2017  [#1]
Profit Trend QoQ -     258.59%    YoY -     6.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 159,997 164,438 160,778 154,390 151,423 163,538 149,112 4.82%
  QoQ % -2.70% 2.28% 4.14% 1.96% -7.41% 9.67% -
  Horiz. % 107.30% 110.28% 107.82% 103.54% 101.55% 109.67% 100.00%
PBT 5,970 -4,835 9,512 8,757 989 8,618 7,557 -14.58%
  QoQ % 223.47% -150.83% 8.62% 785.44% -88.52% 14.04% -
  Horiz. % 79.00% -63.98% 125.87% 115.88% 13.09% 114.04% 100.00%
Tax -5,127 -6,002 -4,019 -4,069 -6,929 -4,855 -3,524 28.48%
  QoQ % 14.58% -49.34% 1.23% 41.28% -42.72% -37.77% -
  Horiz. % 145.49% 170.32% 114.05% 115.47% 196.62% 137.77% 100.00%
NP 843 -10,837 5,493 4,688 -5,940 3,763 4,033 -64.88%
  QoQ % 107.78% -297.29% 17.17% 178.92% -257.85% -6.69% -
  Horiz. % 20.90% -268.71% 136.20% 116.24% -147.28% 93.31% 100.00%
NP to SH 837 -10,846 5,812 5,338 -3,366 4,675 5,034 -69.86%
  QoQ % 107.72% -286.61% 8.88% 258.59% -172.00% -7.13% -
  Horiz. % 16.63% -215.45% 115.45% 106.04% -66.87% 92.87% 100.00%
Tax Rate 85.88 % - % 42.25 % 46.47 % 700.61 % 56.34 % 46.63 % 50.42%
  QoQ % 0.00% 0.00% -9.08% -93.37% 1,143.54% 20.82% -
  Horiz. % 184.17% 0.00% 90.61% 99.66% 1,502.49% 120.82% 100.00%
Total Cost 159,154 175,275 155,285 149,702 157,363 159,775 145,079 6.39%
  QoQ % -9.20% 12.87% 3.73% -4.87% -1.51% 10.13% -
  Horiz. % 109.70% 120.81% 107.03% 103.19% 108.47% 110.13% 100.00%
Net Worth 385,744 387,522 399,640 394,526 391,690 396,664 398,925 -2.22%
  QoQ % -0.46% -3.03% 1.30% 0.72% -1.25% -0.57% -
  Horiz. % 96.70% 97.14% 100.18% 98.90% 98.19% 99.43% 100.00%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 3,768 3,762 3,749 3,732 3,740 3,740 3,756 0.20%
  QoQ % 0.14% 0.35% 0.45% -0.19% 0.00% -0.44% -
  Horiz. % 100.30% 100.16% 99.81% 99.37% 99.56% 99.56% 100.00%
Div Payout % 450.20 % - % 64.52 % 69.93 % - % 80.00 % 74.63 % 232.47%
  QoQ % 0.00% 0.00% -7.74% 0.00% 0.00% 7.20% -
  Horiz. % 603.24% 0.00% 86.45% 93.70% 0.00% 107.20% 100.00%
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 385,744 387,522 399,640 394,526 391,690 396,664 398,925 -2.22%
  QoQ % -0.46% -3.03% 1.30% 0.72% -1.25% -0.57% -
  Horiz. % 96.70% 97.14% 100.18% 98.90% 98.19% 99.43% 100.00%
NOSH 376,814 376,272 374,967 373,286 374,000 374,000 375,671 0.20%
  QoQ % 0.14% 0.35% 0.45% -0.19% 0.00% -0.44% -
  Horiz. % 100.30% 100.16% 99.81% 99.37% 99.56% 99.56% 100.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 0.53 % -6.59 % 3.42 % 3.04 % -3.92 % 2.30 % 2.70 % -66.32%
  QoQ % 108.04% -292.69% 12.50% 177.55% -270.43% -14.81% -
  Horiz. % 19.63% -244.07% 126.67% 112.59% -145.19% 85.19% 100.00%
ROE 0.22 % -2.80 % 1.45 % 1.35 % -0.86 % 1.18 % 1.26 % -68.86%
  QoQ % 107.86% -293.10% 7.41% 256.98% -172.88% -6.35% -
  Horiz. % 17.46% -222.22% 115.08% 107.14% -68.25% 93.65% 100.00%
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 42.46 43.70 42.88 41.36 40.49 43.73 39.69 4.61%
  QoQ % -2.84% 1.91% 3.68% 2.15% -7.41% 10.18% -
  Horiz. % 106.98% 110.10% 108.04% 104.21% 102.02% 110.18% 100.00%
EPS 0.22 -2.88 1.55 1.43 -0.90 1.25 1.34 -70.12%
  QoQ % 107.64% -285.81% 8.39% 258.89% -172.00% -6.72% -
  Horiz. % 16.42% -214.93% 115.67% 106.72% -67.16% 93.28% 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 1.0237 1.0299 1.0658 1.0569 1.0473 1.0606 1.0619 -2.42%
  QoQ % -0.60% -3.37% 0.84% 0.92% -1.25% -0.12% -
  Horiz. % 96.40% 96.99% 100.37% 99.53% 98.63% 99.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,923
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 41.89 43.06 42.10 40.42 39.65 42.82 39.04 4.82%
  QoQ % -2.72% 2.28% 4.16% 1.94% -7.40% 9.68% -
  Horiz. % 107.30% 110.30% 107.84% 103.53% 101.56% 109.68% 100.00%
EPS 0.22 -2.84 1.52 1.40 -0.88 1.22 1.32 -69.81%
  QoQ % 107.75% -286.84% 8.57% 259.09% -172.13% -7.58% -
  Horiz. % 16.67% -215.15% 115.15% 106.06% -66.67% 92.42% 100.00%
DPS 0.99 0.99 0.98 0.98 0.98 0.98 0.98 0.68%
  QoQ % 0.00% 1.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.02% 101.02% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0100 1.0147 1.0464 1.0330 1.0256 1.0386 1.0445 -2.22%
  QoQ % -0.46% -3.03% 1.30% 0.72% -1.25% -0.56% -
  Horiz. % 96.70% 97.15% 100.18% 98.90% 98.19% 99.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 1.7200 1.7500 1.4900 1.4000 1.7400 1.7400 1.7800 -
P/RPS 4.05 4.00 3.47 3.38 4.30 3.98 4.48 -6.52%
  QoQ % 1.25% 15.27% 2.66% -21.40% 8.04% -11.16% -
  Horiz. % 90.40% 89.29% 77.46% 75.45% 95.98% 88.84% 100.00%
P/EPS 774.34 -60.71 96.13 97.90 -193.33 139.20 132.84 224.94%
  QoQ % 1,375.47% -163.15% -1.81% 150.64% -238.89% 4.79% -
  Horiz. % 582.91% -45.70% 72.37% 73.70% -145.54% 104.79% 100.00%
EY 0.13 -1.65 1.04 1.02 -0.52 0.72 0.75 -69.01%
  QoQ % 107.88% -258.65% 1.96% 296.15% -172.22% -4.00% -
  Horiz. % 17.33% -220.00% 138.67% 136.00% -69.33% 96.00% 100.00%
DY 0.58 0.57 0.67 0.71 0.57 0.57 0.56 2.37%
  QoQ % 1.75% -14.93% -5.63% 24.56% 0.00% 1.79% -
  Horiz. % 103.57% 101.79% 119.64% 126.79% 101.79% 101.79% 100.00%
P/NAPS 1.68 1.70 1.40 1.32 1.66 1.64 1.68 -
  QoQ % -1.18% 21.43% 6.06% -20.48% 1.22% -2.38% -
  Horiz. % 100.00% 101.19% 83.33% 78.57% 98.81% 97.62% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 21/06/18 15/03/18 13/12/17 15/09/17 14/06/17 - 06/12/16 -
Price 1.6600 1.8300 1.7000 1.5300 1.5300 1.8600 1.6200 -
P/RPS 3.91 4.19 3.96 3.70 3.78 4.25 4.08 -2.81%
  QoQ % -6.68% 5.81% 7.03% -2.12% -11.06% 4.17% -
  Horiz. % 95.83% 102.70% 97.06% 90.69% 92.65% 104.17% 100.00%
P/EPS 747.33 -63.49 109.68 106.99 -170.00 148.80 120.90 237.94%
  QoQ % 1,277.08% -157.89% 2.51% 162.94% -214.25% 23.08% -
  Horiz. % 618.14% -52.51% 90.72% 88.49% -140.61% 123.08% 100.00%
EY 0.13 -1.58 0.91 0.93 -0.59 0.67 0.83 -71.04%
  QoQ % 108.23% -273.63% -2.15% 257.63% -188.06% -19.28% -
  Horiz. % 15.66% -190.36% 109.64% 112.05% -71.08% 80.72% 100.00%
DY 0.60 0.55 0.59 0.65 0.65 0.54 0.62 -2.17%
  QoQ % 9.09% -6.78% -9.23% 0.00% 20.37% -12.90% -
  Horiz. % 96.77% 88.71% 95.16% 104.84% 104.84% 87.10% 100.00%
P/NAPS 1.62 1.78 1.60 1.45 1.46 1.75 1.53 3.89%
  QoQ % -8.99% 11.25% 10.34% -0.68% -16.57% 14.38% -
  Horiz. % 105.88% 116.34% 104.58% 94.77% 95.42% 114.38% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers