Highlights

[BJFOOD] QoQ TTM 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 -     59.77%    YoY -     -73.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 678,430 668,496 652,395 646,589 639,603 631,029 630,129 5.06%
  QoQ % 1.49% 2.47% 0.90% 1.09% 1.36% 0.14% -
  Horiz. % 107.67% 106.09% 103.53% 102.61% 101.50% 100.14% 100.00%
PBT 45,587 43,107 23,593 21,646 19,404 14,423 27,876 38.93%
  QoQ % 5.75% 82.71% 8.99% 11.55% 34.54% -48.26% -
  Horiz. % 163.53% 154.64% 84.64% 77.65% 69.61% 51.74% 100.00%
Tax -19,407 -20,088 -20,347 -19,919 -19,217 -21,019 -19,872 -1.57%
  QoQ % 3.39% 1.27% -2.15% -3.65% 8.57% -5.77% -
  Horiz. % 97.66% 101.09% 102.39% 100.24% 96.70% 105.77% 100.00%
NP 26,180 23,019 3,246 1,727 187 -6,596 8,004 120.83%
  QoQ % 13.73% 609.15% 87.96% 823.53% 102.84% -182.41% -
  Horiz. % 327.09% 287.59% 40.55% 21.58% 2.34% -82.41% 100.00%
NP to SH 26,306 23,094 3,264 2,043 1,141 -3,062 12,459 64.81%
  QoQ % 13.91% 607.54% 59.77% 79.05% 137.26% -124.58% -
  Horiz. % 211.14% 185.36% 26.20% 16.40% 9.16% -24.58% 100.00%
Tax Rate 42.57 % 46.60 % 86.24 % 92.02 % 99.04 % 145.73 % 71.29 % -29.16%
  QoQ % -8.65% -45.96% -6.28% -7.09% -32.04% 104.42% -
  Horiz. % 59.71% 65.37% 120.97% 129.08% 138.93% 204.42% 100.00%
Total Cost 652,250 645,477 649,149 644,862 639,416 637,625 622,125 3.21%
  QoQ % 1.05% -0.57% 0.66% 0.85% 0.28% 2.49% -
  Horiz. % 104.84% 103.75% 104.34% 103.65% 102.78% 102.49% 100.00%
Net Worth 383,331 378,042 384,199 388,571 385,744 387,522 399,640 -2.75%
  QoQ % 1.40% -1.60% -1.13% 0.73% -0.46% -3.03% -
  Horiz. % 95.92% 94.60% 96.14% 97.23% 96.52% 96.97% 100.00%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 14,826 14,908 15,043 15,048 15,013 14,985 14,962 -0.61%
  QoQ % -0.55% -0.90% -0.04% 0.24% 0.19% 0.15% -
  Horiz. % 99.09% 99.64% 100.54% 100.58% 100.34% 100.15% 100.00%
Div Payout % 56.36 % 64.56 % 460.88 % 736.60 % 1,315.81 % - % 120.09 % -39.69%
  QoQ % -12.70% -85.99% -37.43% -44.02% 0.00% 0.00% -
  Horiz. % 46.93% 53.76% 383.78% 613.37% 1,095.69% 0.00% 100.00%
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/03/18 CAGR
Net Worth 383,331 378,042 384,199 388,571 385,744 387,522 399,640 -2.75%
  QoQ % 1.40% -1.60% -1.13% 0.73% -0.46% -3.03% -
  Horiz. % 95.92% 94.60% 96.14% 97.23% 96.52% 96.97% 100.00%
NOSH 368,553 362,805 374,427 376,815 376,814 376,272 374,967 -1.15%
  QoQ % 1.58% -3.10% -0.63% 0.00% 0.14% 0.35% -
  Horiz. % 98.29% 96.76% 99.86% 100.49% 100.49% 100.35% 100.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 3.86 % 3.44 % 0.50 % 0.27 % 0.03 % -1.05 % 1.27 % 110.25%
  QoQ % 12.21% 588.00% 85.19% 800.00% 102.86% -182.68% -
  Horiz. % 303.94% 270.87% 39.37% 21.26% 2.36% -82.68% 100.00%
ROE 6.86 % 6.11 % 0.85 % 0.53 % 0.30 % -0.79 % 3.12 % 69.33%
  QoQ % 12.27% 618.82% 60.38% 76.67% 137.97% -125.32% -
  Horiz. % 219.87% 195.83% 27.24% 16.99% 9.62% -25.32% 100.00%
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 184.08 184.26 174.24 171.59 169.74 167.71 168.05 6.28%
  QoQ % -0.10% 5.75% 1.54% 1.09% 1.21% -0.20% -
  Horiz. % 109.54% 109.65% 103.68% 102.11% 101.01% 99.80% 100.00%
EPS 7.14 6.37 0.87 0.54 0.30 -0.81 3.32 66.85%
  QoQ % 12.09% 632.18% 61.11% 80.00% 137.04% -124.40% -
  Horiz. % 215.06% 191.87% 26.20% 16.27% 9.04% -24.40% 100.00%
DPS 4.02 4.11 4.00 4.00 4.00 4.00 4.00 0.33%
  QoQ % -2.19% 2.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.50% 102.75% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0401 1.0420 1.0261 1.0312 1.0237 1.0299 1.0658 -1.62%
  QoQ % -0.18% 1.55% -0.49% 0.73% -0.60% -3.37% -
  Horiz. % 97.59% 97.77% 96.28% 96.75% 96.05% 96.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 382,127
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 177.54 174.94 170.73 169.21 167.38 165.14 164.90 5.06%
  QoQ % 1.49% 2.47% 0.90% 1.09% 1.36% 0.15% -
  Horiz. % 107.67% 106.09% 103.54% 102.61% 101.50% 100.15% 100.00%
EPS 6.88 6.04 0.85 0.53 0.30 -0.80 3.26 64.76%
  QoQ % 13.91% 610.59% 60.38% 76.67% 137.50% -124.54% -
  Horiz. % 211.04% 185.28% 26.07% 16.26% 9.20% -24.54% 100.00%
DPS 3.88 3.90 3.94 3.94 3.93 3.92 3.92 -0.68%
  QoQ % -0.51% -1.02% 0.00% 0.25% 0.26% 0.00% -
  Horiz. % 98.98% 99.49% 100.51% 100.51% 100.26% 100.00% 100.00%
NAPS 1.0032 0.9893 1.0054 1.0169 1.0095 1.0141 1.0458 -2.74%
  QoQ % 1.41% -1.60% -1.13% 0.73% -0.45% -3.03% -
  Horiz. % 95.93% 94.60% 96.14% 97.24% 96.53% 96.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 1.7800 1.3400 1.3800 1.5000 1.7200 1.7500 1.4900 -
P/RPS 0.97 0.73 0.79 0.87 1.01 1.04 0.89 5.92%
  QoQ % 32.88% -7.59% -9.20% -13.86% -2.88% 16.85% -
  Horiz. % 108.99% 82.02% 88.76% 97.75% 113.48% 116.85% 100.00%
P/EPS 24.94 21.05 158.31 276.66 568.03 -215.05 44.84 -32.44%
  QoQ % 18.48% -86.70% -42.78% -51.29% 364.14% -579.59% -
  Horiz. % 55.62% 46.94% 353.06% 616.99% 1,266.79% -479.59% 100.00%
EY 4.01 4.75 0.63 0.36 0.18 -0.47 2.23 48.03%
  QoQ % -15.58% 653.97% 75.00% 100.00% 138.30% -121.08% -
  Horiz. % 179.82% 213.00% 28.25% 16.14% 8.07% -21.08% 100.00%
DY 2.26 3.07 2.90 2.67 2.33 2.29 2.68 -10.77%
  QoQ % -26.38% 5.86% 8.61% 14.59% 1.75% -14.55% -
  Horiz. % 84.33% 114.55% 108.21% 99.63% 86.94% 85.45% 100.00%
P/NAPS 1.71 1.29 1.34 1.45 1.68 1.70 1.40 14.31%
  QoQ % 32.56% -3.73% -7.59% -13.69% -1.18% 21.43% -
  Horiz. % 122.14% 92.14% 95.71% 103.57% 120.00% 121.43% 100.00%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 13/06/19 14/03/19 05/12/18 18/09/18 21/06/18 15/03/18 13/12/17 -
Price 1.7700 1.5100 1.3300 1.3900 1.6600 1.8300 1.7000 -
P/RPS 0.96 0.82 0.76 0.81 0.98 1.09 1.01 -3.34%
  QoQ % 17.07% 7.89% -6.17% -17.35% -10.09% 7.92% -
  Horiz. % 95.05% 81.19% 75.25% 80.20% 97.03% 107.92% 100.00%
P/EPS 24.80 23.72 152.57 256.37 548.21 -224.88 51.16 -38.37%
  QoQ % 4.55% -84.45% -40.49% -53.24% 343.78% -539.56% -
  Horiz. % 48.48% 46.36% 298.22% 501.11% 1,071.56% -439.56% 100.00%
EY 4.03 4.22 0.66 0.39 0.18 -0.44 1.95 62.46%
  QoQ % -4.50% 539.39% 69.23% 116.67% 140.91% -122.56% -
  Horiz. % 206.67% 216.41% 33.85% 20.00% 9.23% -22.56% 100.00%
DY 2.27 2.72 3.01 2.88 2.41 2.19 2.35 -2.29%
  QoQ % -16.54% -9.63% 4.51% 19.50% 10.05% -6.81% -
  Horiz. % 96.60% 115.74% 128.09% 122.55% 102.55% 93.19% 100.00%
P/NAPS 1.70 1.45 1.30 1.35 1.62 1.78 1.60 4.14%
  QoQ % 17.24% 11.54% -3.70% -16.67% -8.99% 11.25% -
  Horiz. % 106.25% 90.62% 81.25% 84.38% 101.25% 111.25% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.780.00 
 KOTRA 1.780.00 
 UCREST 0.1550.00 
 PINEAPP 0.3250.00 
 PUC 0.0750.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.2150.00 
 3A 0.8550.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers