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
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 668,496 652,395 646,589 639,603 631,029 630,129 618,463 5.31%
  QoQ % 2.47% 0.90% 1.09% 1.36% 0.14% 1.89% -
  Horiz. % 108.09% 105.49% 104.55% 103.42% 102.03% 101.89% 100.00%
PBT 43,107 23,593 21,646 19,404 14,423 27,876 25,921 40.24%
  QoQ % 82.71% 8.99% 11.55% 34.54% -48.26% 7.54% -
  Horiz. % 166.30% 91.02% 83.51% 74.86% 55.64% 107.54% 100.00%
Tax -20,088 -20,347 -19,919 -19,217 -21,019 -19,872 -19,377 2.42%
  QoQ % 1.27% -2.15% -3.65% 8.57% -5.77% -2.55% -
  Horiz. % 103.67% 105.01% 102.80% 99.17% 108.47% 102.55% 100.00%
NP 23,019 3,246 1,727 187 -6,596 8,004 6,544 130.76%
  QoQ % 609.15% 87.96% 823.53% 102.84% -182.41% 22.31% -
  Horiz. % 351.76% 49.60% 26.39% 2.86% -100.79% 122.31% 100.00%
NP to SH 23,094 3,264 2,043 1,141 -3,062 12,459 11,681 57.33%
  QoQ % 607.54% 59.77% 79.05% 137.26% -124.58% 6.66% -
  Horiz. % 197.71% 27.94% 17.49% 9.77% -26.21% 106.66% 100.00%
Tax Rate 46.60 % 86.24 % 92.02 % 99.04 % 145.73 % 71.29 % 74.75 % -26.96%
  QoQ % -45.96% -6.28% -7.09% -32.04% 104.42% -4.63% -
  Horiz. % 62.34% 115.37% 123.10% 132.49% 194.96% 95.37% 100.00%
Total Cost 645,477 649,149 644,862 639,416 637,625 622,125 611,919 3.61%
  QoQ % -0.57% 0.66% 0.85% 0.28% 2.49% 1.67% -
  Horiz. % 105.48% 106.08% 105.38% 104.49% 104.20% 101.67% 100.00%
Net Worth 378,042 384,199 388,571 385,744 387,522 399,640 394,526 -2.80%
  QoQ % -1.60% -1.13% 0.73% -0.46% -3.03% 1.30% -
  Horiz. % 95.82% 97.38% 98.49% 97.77% 98.22% 101.30% 100.00%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 14,908 15,043 15,048 15,013 14,985 14,962 14,969 -0.27%
  QoQ % -0.90% -0.04% 0.24% 0.19% 0.15% -0.05% -
  Horiz. % 99.59% 100.49% 100.53% 100.29% 100.10% 99.95% 100.00%
Div Payout % 64.56 % 460.88 % 736.60 % 1,315.81 % - % 120.09 % 128.15 % -36.61%
  QoQ % -85.99% -37.43% -44.02% 0.00% 0.00% -6.29% -
  Horiz. % 50.38% 359.64% 574.80% 1,026.77% 0.00% 93.71% 100.00%
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 378,042 384,199 388,571 385,744 387,522 399,640 394,526 -2.80%
  QoQ % -1.60% -1.13% 0.73% -0.46% -3.03% 1.30% -
  Horiz. % 95.82% 97.38% 98.49% 97.77% 98.22% 101.30% 100.00%
NOSH 362,805 374,427 376,815 376,814 376,272 374,967 373,286 -1.88%
  QoQ % -3.10% -0.63% 0.00% 0.14% 0.35% 0.45% -
  Horiz. % 97.19% 100.31% 100.95% 100.94% 100.80% 100.45% 100.00%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 3.44 % 0.50 % 0.27 % 0.03 % -1.05 % 1.27 % 1.06 % 118.73%
  QoQ % 588.00% 85.19% 800.00% 102.86% -182.68% 19.81% -
  Horiz. % 324.53% 47.17% 25.47% 2.83% -99.06% 119.81% 100.00%
ROE 6.11 % 0.85 % 0.53 % 0.30 % -0.79 % 3.12 % 2.96 % 61.90%
  QoQ % 618.82% 60.38% 76.67% 137.97% -125.32% 5.41% -
  Horiz. % 206.42% 28.72% 17.91% 10.14% -26.69% 105.41% 100.00%
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 184.26 174.24 171.59 169.74 167.71 168.05 165.68 7.32%
  QoQ % 5.75% 1.54% 1.09% 1.21% -0.20% 1.43% -
  Horiz. % 111.21% 105.17% 103.57% 102.45% 101.23% 101.43% 100.00%
EPS 6.37 0.87 0.54 0.30 -0.81 3.32 3.13 60.39%
  QoQ % 632.18% 61.11% 80.00% 137.04% -124.40% 6.07% -
  Horiz. % 203.51% 27.80% 17.25% 9.58% -25.88% 106.07% 100.00%
DPS 4.11 4.00 4.00 4.00 4.00 4.00 4.00 1.82%
  QoQ % 2.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.75% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0420 1.0261 1.0312 1.0237 1.0299 1.0658 1.0569 -0.94%
  QoQ % 1.55% -0.49% 0.73% -0.60% -3.37% 0.84% -
  Horiz. % 98.59% 97.09% 97.57% 96.86% 97.45% 100.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,887
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 175.05 170.83 169.31 167.48 165.24 165.00 161.95 5.31%
  QoQ % 2.47% 0.90% 1.09% 1.36% 0.15% 1.88% -
  Horiz. % 108.09% 105.48% 104.54% 103.41% 102.03% 101.88% 100.00%
EPS 6.05 0.85 0.53 0.30 -0.80 3.26 3.06 57.33%
  QoQ % 611.76% 60.38% 76.67% 137.50% -124.54% 6.54% -
  Horiz. % 197.71% 27.78% 17.32% 9.80% -26.14% 106.54% 100.00%
DPS 3.90 3.94 3.94 3.93 3.92 3.92 3.92 -0.34%
  QoQ % -1.02% 0.00% 0.25% 0.26% 0.00% 0.00% -
  Horiz. % 99.49% 100.51% 100.51% 100.26% 100.00% 100.00% 100.00%
NAPS 0.9899 1.0061 1.0175 1.0101 1.0148 1.0465 1.0331 -2.80%
  QoQ % -1.61% -1.12% 0.73% -0.46% -3.03% 1.30% -
  Horiz. % 95.82% 97.39% 98.49% 97.77% 98.23% 101.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 1.3400 1.3800 1.5000 1.7200 1.7500 1.4900 1.4000 -
P/RPS 0.73 0.79 0.87 1.01 1.04 0.89 0.85 -9.62%
  QoQ % -7.59% -9.20% -13.86% -2.88% 16.85% 4.71% -
  Horiz. % 85.88% 92.94% 102.35% 118.82% 122.35% 104.71% 100.00%
P/EPS 21.05 158.31 276.66 568.03 -215.05 44.84 44.74 -39.42%
  QoQ % -86.70% -42.78% -51.29% 364.14% -579.59% 0.22% -
  Horiz. % 47.05% 353.84% 618.37% 1,269.62% -480.67% 100.22% 100.00%
EY 4.75 0.63 0.36 0.18 -0.47 2.23 2.24 64.83%
  QoQ % 653.97% 75.00% 100.00% 138.30% -121.08% -0.45% -
  Horiz. % 212.05% 28.12% 16.07% 8.04% -20.98% 99.55% 100.00%
DY 3.07 2.90 2.67 2.33 2.29 2.68 2.86 4.82%
  QoQ % 5.86% 8.61% 14.59% 1.75% -14.55% -6.29% -
  Horiz. % 107.34% 101.40% 93.36% 81.47% 80.07% 93.71% 100.00%
P/NAPS 1.29 1.34 1.45 1.68 1.70 1.40 1.32 -1.52%
  QoQ % -3.73% -7.59% -13.69% -1.18% 21.43% 6.06% -
  Horiz. % 97.73% 101.52% 109.85% 127.27% 128.79% 106.06% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 14/03/19 05/12/18 18/09/18 21/06/18 15/03/18 13/12/17 15/09/17 -
Price 1.5100 1.3300 1.3900 1.6600 1.8300 1.7000 1.5300 -
P/RPS 0.82 0.76 0.81 0.98 1.09 1.01 0.92 -7.37%
  QoQ % 7.89% -6.17% -17.35% -10.09% 7.92% 9.78% -
  Horiz. % 89.13% 82.61% 88.04% 106.52% 118.48% 109.78% 100.00%
P/EPS 23.72 152.57 256.37 548.21 -224.88 51.16 48.89 -38.17%
  QoQ % -84.45% -40.49% -53.24% 343.78% -539.56% 4.64% -
  Horiz. % 48.52% 312.07% 524.38% 1,121.31% -459.97% 104.64% 100.00%
EY 4.22 0.66 0.39 0.18 -0.44 1.95 2.05 61.61%
  QoQ % 539.39% 69.23% 116.67% 140.91% -122.56% -4.88% -
  Horiz. % 205.85% 32.20% 19.02% 8.78% -21.46% 95.12% 100.00%
DY 2.72 3.01 2.88 2.41 2.19 2.35 2.61 2.78%
  QoQ % -9.63% 4.51% 19.50% 10.05% -6.81% -9.96% -
  Horiz. % 104.21% 115.33% 110.34% 92.34% 83.91% 90.04% 100.00%
P/NAPS 1.45 1.30 1.35 1.62 1.78 1.60 1.45 -
  QoQ % 11.54% -3.70% -16.67% -8.99% 11.25% 10.34% -
  Horiz. % 100.00% 89.66% 93.10% 111.72% 122.76% 110.34% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers