Highlights

[BJFOOD] QoQ Quarter Result on 2017-10-31 [#2]

Stock [BJFOOD]: BERJAYA FOOD BHD
Announcement Date 13-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Oct-2017  [#2]
Profit Trend QoQ -     8.88%    YoY -     15.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 0 159,997 164,438 160,778 154,390 151,423 163,538 -
  QoQ % 0.00% -2.70% 2.28% 4.14% 1.96% -7.41% -
  Horiz. % 0.00% 97.83% 100.55% 98.31% 94.41% 92.59% 100.00%
PBT 0 5,970 -4,835 9,512 8,757 989 8,618 -
  QoQ % 0.00% 223.47% -150.83% 8.62% 785.44% -88.52% -
  Horiz. % 0.00% 69.27% -56.10% 110.37% 101.61% 11.48% 100.00%
Tax 0 -5,127 -6,002 -4,019 -4,069 -6,929 -4,855 -
  QoQ % 0.00% 14.58% -49.34% 1.23% 41.28% -42.72% -
  Horiz. % -0.00% 105.60% 123.63% 82.78% 83.81% 142.72% 100.00%
NP 0 843 -10,837 5,493 4,688 -5,940 3,763 -
  QoQ % 0.00% 107.78% -297.29% 17.17% 178.92% -257.85% -
  Horiz. % 0.00% 22.40% -287.99% 145.97% 124.58% -157.85% 100.00%
NP to SH 0 837 -10,846 5,812 5,338 -3,366 4,675 -
  QoQ % 0.00% 107.72% -286.61% 8.88% 258.59% -172.00% -
  Horiz. % 0.00% 17.90% -232.00% 124.32% 114.18% -72.00% 100.00%
Tax Rate - % 85.88 % - % 42.25 % 46.47 % 700.61 % 56.34 % -
  QoQ % 0.00% 0.00% 0.00% -9.08% -93.37% 1,143.54% -
  Horiz. % 0.00% 152.43% 0.00% 74.99% 82.48% 1,243.54% 100.00%
Total Cost 0 159,154 175,275 155,285 149,702 157,363 159,775 -
  QoQ % 0.00% -9.20% 12.87% 3.73% -4.87% -1.51% -
  Horiz. % 0.00% 99.61% 109.70% 97.19% 93.70% 98.49% 100.00%
Net Worth 385,782 385,744 387,522 399,640 394,526 391,690 396,664 -1.95%
  QoQ % 0.01% -0.46% -3.03% 1.30% 0.72% -1.25% -
  Horiz. % 97.26% 97.25% 97.70% 100.75% 99.46% 98.75% 100.00%
Dividend
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - 3,768 3,762 3,749 3,732 3,740 3,740 -
  QoQ % 0.00% 0.14% 0.35% 0.45% -0.19% 0.00% -
  Horiz. % 0.00% 100.75% 100.61% 100.26% 99.81% 100.00% 100.00%
Div Payout % - % 450.20 % - % 64.52 % 69.93 % - % 80.00 % -
  QoQ % 0.00% 0.00% 0.00% -7.74% 0.00% 0.00% -
  Horiz. % 0.00% 562.75% 0.00% 80.65% 87.41% 0.00% 100.00%
Equity
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 385,782 385,744 387,522 399,640 394,526 391,690 396,664 -1.95%
  QoQ % 0.01% -0.46% -3.03% 1.30% 0.72% -1.25% -
  Horiz. % 97.26% 97.25% 97.70% 100.75% 99.46% 98.75% 100.00%
NOSH 376,814 376,814 376,272 374,967 373,286 374,000 374,000 0.53%
  QoQ % 0.00% 0.14% 0.35% 0.45% -0.19% 0.00% -
  Horiz. % 100.75% 100.75% 100.61% 100.26% 99.81% 100.00% 100.00%
Ratio Analysis
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin - % 0.53 % -6.59 % 3.42 % 3.04 % -3.92 % 2.30 % -
  QoQ % 0.00% 108.04% -292.69% 12.50% 177.55% -270.43% -
  Horiz. % 0.00% 23.04% -286.52% 148.70% 132.17% -170.43% 100.00%
ROE - % 0.22 % -2.80 % 1.45 % 1.35 % -0.86 % 1.18 % -
  QoQ % 0.00% 107.86% -293.10% 7.41% 256.98% -172.88% -
  Horiz. % 0.00% 18.64% -237.29% 122.88% 114.41% -72.88% 100.00%
Per Share
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS - 42.46 43.70 42.88 41.36 40.49 43.73 -
  QoQ % 0.00% -2.84% 1.91% 3.68% 2.15% -7.41% -
  Horiz. % 0.00% 97.10% 99.93% 98.06% 94.58% 92.59% 100.00%
EPS 0.00 0.22 -2.88 1.55 1.43 -0.90 1.25 -
  QoQ % 0.00% 107.64% -285.81% 8.39% 258.89% -172.00% -
  Horiz. % 0.00% 17.60% -230.40% 124.00% 114.40% -72.00% 100.00%
DPS 0.00 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. % 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0238 1.0237 1.0299 1.0658 1.0569 1.0473 1.0606 -2.47%
  QoQ % 0.01% -0.60% -3.37% 0.84% 0.92% -1.25% -
  Horiz. % 96.53% 96.52% 97.11% 100.49% 99.65% 98.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 382,142
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS - 41.87 43.03 42.07 40.40 39.62 42.80 -
  QoQ % 0.00% -2.70% 2.28% 4.13% 1.97% -7.43% -
  Horiz. % 0.00% 97.83% 100.54% 98.29% 94.39% 92.57% 100.00%
EPS 0.00 0.22 -2.84 1.52 1.40 -0.88 1.22 -
  QoQ % 0.00% 107.75% -286.84% 8.57% 259.09% -172.13% -
  Horiz. % 0.00% 18.03% -232.79% 124.59% 114.75% -72.13% 100.00%
DPS 0.00 0.99 0.98 0.98 0.98 0.98 0.98 -
  QoQ % 0.00% 1.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.02% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0095 1.0094 1.0141 1.0458 1.0324 1.0250 1.0380 -1.95%
  QoQ % 0.01% -0.46% -3.03% 1.30% 0.72% -1.25% -
  Horiz. % 97.25% 97.24% 97.70% 100.75% 99.46% 98.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 29/06/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 1.5300 1.7200 1.7500 1.4900 1.4000 1.7400 1.7400 -
P/RPS 0.00 4.05 4.00 3.47 3.38 4.30 3.98 -
  QoQ % 0.00% 1.25% 15.27% 2.66% -21.40% 8.04% -
  Horiz. % 0.00% 101.76% 100.50% 87.19% 84.92% 108.04% 100.00%
P/EPS 0.00 774.34 -60.71 96.13 97.90 -193.33 139.20 -
  QoQ % 0.00% 1,375.47% -163.15% -1.81% 150.64% -238.89% -
  Horiz. % 0.00% 556.28% -43.61% 69.06% 70.33% -138.89% 100.00%
EY 0.00 0.13 -1.65 1.04 1.02 -0.52 0.72 -
  QoQ % 0.00% 107.88% -258.65% 1.96% 296.15% -172.22% -
  Horiz. % 0.00% 18.06% -229.17% 144.44% 141.67% -72.22% 100.00%
DY 0.00 0.58 0.57 0.67 0.71 0.57 0.57 -
  QoQ % 0.00% 1.75% -14.93% -5.63% 24.56% 0.00% -
  Horiz. % 0.00% 101.75% 100.00% 117.54% 124.56% 100.00% 100.00%
P/NAPS 1.49 1.68 1.70 1.40 1.32 1.66 1.64 -6.57%
  QoQ % -11.31% -1.18% 21.43% 6.06% -20.48% 1.22% -
  Horiz. % 90.85% 102.44% 103.66% 85.37% 80.49% 101.22% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date - 21/06/18 15/03/18 13/12/17 15/09/17 14/06/17 - -
Price 0.0000 1.6600 1.8300 1.7000 1.5300 1.5300 1.8600 -
P/RPS 0.00 3.91 4.19 3.96 3.70 3.78 4.25 -
  QoQ % 0.00% -6.68% 5.81% 7.03% -2.12% -11.06% -
  Horiz. % 0.00% 92.00% 98.59% 93.18% 87.06% 88.94% 100.00%
P/EPS 0.00 747.33 -63.49 109.68 106.99 -170.00 148.80 -
  QoQ % 0.00% 1,277.08% -157.89% 2.51% 162.94% -214.25% -
  Horiz. % 0.00% 502.24% -42.67% 73.71% 71.90% -114.25% 100.00%
EY 0.00 0.13 -1.58 0.91 0.93 -0.59 0.67 -
  QoQ % 0.00% 108.23% -273.63% -2.15% 257.63% -188.06% -
  Horiz. % 0.00% 19.40% -235.82% 135.82% 138.81% -88.06% 100.00%
DY 0.00 0.60 0.55 0.59 0.65 0.65 0.54 -
  QoQ % 0.00% 9.09% -6.78% -9.23% 0.00% 20.37% -
  Horiz. % 0.00% 111.11% 101.85% 109.26% 120.37% 120.37% 100.00%
P/NAPS 0.00 1.62 1.78 1.60 1.45 1.46 1.75 -
  QoQ % 0.00% -8.99% 11.25% 10.34% -0.68% -16.57% -
  Horiz. % 0.00% 92.57% 101.71% 91.43% 82.86% 83.43% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

119  432  459  1177 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.1050.00 
 AT 0.1050.00 
 K1 0.52-0.02 
 AGES 0.185+0.01 
 CAREPLS 1.68+0.14 
 SANICHI 0.105-0.01 
 ACO 0.305+0.04 
 XDL 0.0650.00 
 BCMALL 0.29-0.015 
 HLT 0.920.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers