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
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 161,376 159,997 164,438 160,778 154,390 151,423 163,538 -0.89%
  QoQ % 0.86% -2.70% 2.28% 4.14% 1.96% -7.41% -
  Horiz. % 98.68% 97.83% 100.55% 98.31% 94.41% 92.59% 100.00%
PBT 10,999 5,970 -4,835 9,512 8,757 989 8,618 17.71%
  QoQ % 84.24% 223.47% -150.83% 8.62% 785.44% -88.52% -
  Horiz. % 127.63% 69.27% -56.10% 110.37% 101.61% 11.48% 100.00%
Tax -4,771 -5,127 -6,002 -4,019 -4,069 -6,929 -4,855 -1.16%
  QoQ % 6.94% 14.58% -49.34% 1.23% 41.28% -42.72% -
  Horiz. % 98.27% 105.60% 123.63% 82.78% 83.81% 142.72% 100.00%
NP 6,228 843 -10,837 5,493 4,688 -5,940 3,763 40.05%
  QoQ % 638.79% 107.78% -297.29% 17.17% 178.92% -257.85% -
  Horiz. % 165.51% 22.40% -287.99% 145.97% 124.58% -157.85% 100.00%
NP to SH 6,240 837 -10,846 5,812 5,338 -3,366 4,675 21.29%
  QoQ % 645.52% 107.72% -286.61% 8.88% 258.59% -172.00% -
  Horiz. % 133.48% 17.90% -232.00% 124.32% 114.18% -72.00% 100.00%
Tax Rate 43.38 % 85.88 % - % 42.25 % 46.47 % 700.61 % 56.34 % -16.03%
  QoQ % -49.49% 0.00% 0.00% -9.08% -93.37% 1,143.54% -
  Horiz. % 77.00% 152.43% 0.00% 74.99% 82.48% 1,243.54% 100.00%
Total Cost 155,148 159,154 175,275 155,285 149,702 157,363 159,775 -1.95%
  QoQ % -2.52% -9.20% 12.87% 3.73% -4.87% -1.51% -
  Horiz. % 97.10% 99.61% 109.70% 97.19% 93.70% 98.49% 100.00%
Net Worth 388,571 385,744 387,522 399,640 394,526 391,690 396,664 -1.37%
  QoQ % 0.73% -0.46% -3.03% 1.30% 0.72% -1.25% -
  Horiz. % 97.96% 97.25% 97.70% 100.75% 99.46% 98.75% 100.00%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 3,768 3,768 3,762 3,749 3,732 3,740 3,740 0.50%
  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%
Div Payout % 60.39 % 450.20 % - % 64.52 % 69.93 % - % 80.00 % -17.14%
  QoQ % -86.59% 0.00% 0.00% -7.74% 0.00% 0.00% -
  Horiz. % 75.49% 562.75% 0.00% 80.65% 87.41% 0.00% 100.00%
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 388,571 385,744 387,522 399,640 394,526 391,690 396,664 -1.37%
  QoQ % 0.73% -0.46% -3.03% 1.30% 0.72% -1.25% -
  Horiz. % 97.96% 97.25% 97.70% 100.75% 99.46% 98.75% 100.00%
NOSH 376,815 376,814 376,272 374,967 373,286 374,000 374,000 0.50%
  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
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 3.86 % 0.53 % -6.59 % 3.42 % 3.04 % -3.92 % 2.30 % 41.36%
  QoQ % 628.30% 108.04% -292.69% 12.50% 177.55% -270.43% -
  Horiz. % 167.83% 23.04% -286.52% 148.70% 132.17% -170.43% 100.00%
ROE 1.61 % 0.22 % -2.80 % 1.45 % 1.35 % -0.86 % 1.18 % 23.09%
  QoQ % 631.82% 107.86% -293.10% 7.41% 256.98% -172.88% -
  Horiz. % 136.44% 18.64% -237.29% 122.88% 114.41% -72.88% 100.00%
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 42.83 42.46 43.70 42.88 41.36 40.49 43.73 -1.38%
  QoQ % 0.87% -2.84% 1.91% 3.68% 2.15% -7.41% -
  Horiz. % 97.94% 97.10% 99.93% 98.06% 94.58% 92.59% 100.00%
EPS 1.66 0.22 -2.88 1.55 1.43 -0.90 1.25 20.88%
  QoQ % 654.55% 107.64% -285.81% 8.39% 258.89% -172.00% -
  Horiz. % 132.80% 17.60% -230.40% 124.00% 114.40% -72.00% 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 1.0312 1.0237 1.0299 1.0658 1.0569 1.0473 1.0606 -1.86%
  QoQ % 0.73% -0.60% -3.37% 0.84% 0.92% -1.25% -
  Horiz. % 97.23% 96.52% 97.11% 100.49% 99.65% 98.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,923
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 42.25 41.89 43.06 42.10 40.42 39.65 42.82 -0.89%
  QoQ % 0.86% -2.72% 2.28% 4.16% 1.94% -7.40% -
  Horiz. % 98.67% 97.83% 100.56% 98.32% 94.40% 92.60% 100.00%
EPS 1.63 0.22 -2.84 1.52 1.40 -0.88 1.22 21.37%
  QoQ % 640.91% 107.75% -286.84% 8.57% 259.09% -172.13% -
  Horiz. % 133.61% 18.03% -232.79% 124.59% 114.75% -72.13% 100.00%
DPS 0.99 0.99 0.99 0.98 0.98 0.98 0.98 0.68%
  QoQ % 0.00% 0.00% 1.02% 0.00% 0.00% 0.00% -
  Horiz. % 101.02% 101.02% 101.02% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0174 1.0100 1.0147 1.0464 1.0330 1.0256 1.0386 -1.37%
  QoQ % 0.73% -0.46% -3.03% 1.30% 0.72% -1.25% -
  Horiz. % 97.96% 97.25% 97.70% 100.75% 99.46% 98.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 1.5000 1.7200 1.7500 1.4900 1.4000 1.7400 1.7400 -
P/RPS 3.50 4.05 4.00 3.47 3.38 4.30 3.98 -8.23%
  QoQ % -13.58% 1.25% 15.27% 2.66% -21.40% 8.04% -
  Horiz. % 87.94% 101.76% 100.50% 87.19% 84.92% 108.04% 100.00%
P/EPS 90.58 774.34 -60.71 96.13 97.90 -193.33 139.20 -24.97%
  QoQ % -88.30% 1,375.47% -163.15% -1.81% 150.64% -238.89% -
  Horiz. % 65.07% 556.28% -43.61% 69.06% 70.33% -138.89% 100.00%
EY 1.10 0.13 -1.65 1.04 1.02 -0.52 0.72 32.75%
  QoQ % 746.15% 107.88% -258.65% 1.96% 296.15% -172.22% -
  Horiz. % 152.78% 18.06% -229.17% 144.44% 141.67% -72.22% 100.00%
DY 0.67 0.58 0.57 0.67 0.71 0.57 0.57 11.41%
  QoQ % 15.52% 1.75% -14.93% -5.63% 24.56% 0.00% -
  Horiz. % 117.54% 101.75% 100.00% 117.54% 124.56% 100.00% 100.00%
P/NAPS 1.45 1.68 1.70 1.40 1.32 1.66 1.64 -7.90%
  QoQ % -13.69% -1.18% 21.43% 6.06% -20.48% 1.22% -
  Horiz. % 88.41% 102.44% 103.66% 85.37% 80.49% 101.22% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 18/09/18 21/06/18 15/03/18 13/12/17 15/09/17 14/06/17 - -
Price 1.3900 1.6600 1.8300 1.7000 1.5300 1.5300 1.8600 -
P/RPS 3.25 3.91 4.19 3.96 3.70 3.78 4.25 -16.42%
  QoQ % -16.88% -6.68% 5.81% 7.03% -2.12% -11.06% -
  Horiz. % 76.47% 92.00% 98.59% 93.18% 87.06% 88.94% 100.00%
P/EPS 83.94 747.33 -63.49 109.68 106.99 -170.00 148.80 -31.80%
  QoQ % -88.77% 1,277.08% -157.89% 2.51% 162.94% -214.25% -
  Horiz. % 56.41% 502.24% -42.67% 73.71% 71.90% -114.25% 100.00%
EY 1.19 0.13 -1.58 0.91 0.93 -0.59 0.67 46.82%
  QoQ % 815.38% 108.23% -273.63% -2.15% 257.63% -188.06% -
  Horiz. % 177.61% 19.40% -235.82% 135.82% 138.81% -88.06% 100.00%
DY 0.72 0.60 0.55 0.59 0.65 0.65 0.54 21.21%
  QoQ % 20.00% 9.09% -6.78% -9.23% 0.00% 20.37% -
  Horiz. % 133.33% 111.11% 101.85% 109.26% 120.37% 120.37% 100.00%
P/NAPS 1.35 1.62 1.78 1.60 1.45 1.46 1.75 -15.93%
  QoQ % -16.67% -8.99% 11.25% 10.34% -0.68% -16.57% -
  Horiz. % 77.14% 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.
 


 

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 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers