Highlights

[BJFOOD] YoY Annualized Quarter 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 -     6.35%    YoY -     19.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 655,920 630,336 580,964 535,654 229,904 140,490 96,616 37.58%
  YoY % 4.06% 8.50% 8.46% 132.99% 63.64% 45.41% -
  Horiz. % 678.89% 652.41% 601.31% 554.42% 237.96% 145.41% 100.00%
PBT 44,916 36,538 30,010 35,472 343,116 22,482 13,956 21.50%
  YoY % 22.93% 21.75% -15.40% -89.66% 1,426.18% 61.09% -
  Horiz. % 321.84% 261.81% 215.03% 254.17% 2,458.56% 161.09% 100.00%
Tax -18,436 -16,176 -13,284 -13,360 -7,136 -4,652 -2,340 41.04%
  YoY % -13.97% -21.77% 0.57% -87.22% -53.40% -98.80% -
  Horiz. % 787.86% 691.28% 567.69% 570.94% 304.96% 198.80% 100.00%
NP 26,480 20,362 16,726 22,112 335,980 17,830 11,616 14.71%
  YoY % 30.05% 21.74% -24.36% -93.42% 1,784.35% 53.50% -
  Horiz. % 227.96% 175.29% 143.99% 190.36% 2,892.39% 153.50% 100.00%
NP to SH 26,546 22,300 20,072 24,618 339,208 19,366 12,278 13.71%
  YoY % 19.04% 11.10% -18.47% -92.74% 1,651.56% 57.73% -
  Horiz. % 216.21% 181.63% 163.48% 200.50% 2,762.73% 157.73% 100.00%
Tax Rate 41.05 % 44.27 % 44.27 % 37.66 % 2.08 % 20.69 % 16.77 % 16.08%
  YoY % -7.27% 0.00% 17.55% 1,710.58% -89.95% 23.38% -
  Horiz. % 244.78% 263.98% 263.98% 224.57% 12.40% 123.38% 100.00%
Total Cost 629,440 609,974 564,238 513,542 -106,076 122,660 85,000 39.59%
  YoY % 3.19% 8.11% 9.87% 584.13% -186.48% 44.31% -
  Horiz. % 740.52% 717.62% 663.81% 604.17% -124.80% 144.31% 100.00%
Net Worth 384,199 400,123 400,647 396,514 329,967 149,391 100,557 25.02%
  YoY % -3.98% -0.13% 1.04% 20.17% 120.87% 48.56% -
  Horiz. % 382.07% 397.90% 398.42% 394.31% 328.14% 148.56% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 14,977 15,016 11,318 16,887 14,483 9,184 5,884 16.84%
  YoY % -0.26% 32.67% -32.97% 16.60% 57.70% 56.09% -
  Horiz. % 254.54% 255.21% 192.36% 287.00% 246.15% 156.09% 100.00%
Div Payout % 56.42 % 67.34 % 56.39 % 68.60 % 4.27 % 47.43 % 47.92 % 2.76%
  YoY % -16.22% 19.42% -17.80% 1,506.56% -91.00% -1.02% -
  Horiz. % 117.74% 140.53% 117.68% 143.16% 8.91% 98.98% 100.00%
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 384,199 400,123 400,647 396,514 329,967 149,391 100,557 25.02%
  YoY % -3.98% -0.13% 1.04% 20.17% 120.87% 48.56% -
  Horiz. % 382.07% 397.90% 398.42% 394.31% 328.14% 148.56% 100.00%
NOSH 374,427 375,420 377,293 375,274 289,673 262,411 196,134 11.37%
  YoY % -0.26% -0.50% 0.54% 29.55% 10.39% 33.79% -
  Horiz. % 190.90% 191.41% 192.36% 191.34% 147.69% 133.79% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 4.04 % 3.23 % 2.88 % 4.13 % 146.14 % 12.69 % 12.02 % -16.61%
  YoY % 25.08% 12.15% -30.27% -97.17% 1,051.62% 5.57% -
  Horiz. % 33.61% 26.87% 23.96% 34.36% 1,215.81% 105.57% 100.00%
ROE 6.91 % 5.57 % 5.01 % 6.21 % 102.80 % 12.96 % 12.21 % -9.05%
  YoY % 24.06% 11.18% -19.32% -93.96% 693.21% 6.14% -
  Horiz. % 56.59% 45.62% 41.03% 50.86% 841.93% 106.14% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 175.18 167.90 153.98 142.74 79.37 53.54 49.26 23.53%
  YoY % 4.34% 9.04% 7.87% 79.84% 48.24% 8.69% -
  Horiz. % 355.62% 340.84% 312.59% 289.77% 161.12% 108.69% 100.00%
EPS 7.08 5.94 5.32 6.56 117.10 7.38 6.26 2.07%
  YoY % 19.19% 11.65% -18.90% -94.40% 1,486.72% 17.89% -
  Horiz. % 113.10% 94.89% 84.98% 104.79% 1,870.61% 117.89% 100.00%
DPS 4.00 4.00 3.00 4.50 5.00 3.50 3.00 4.91%
  YoY % 0.00% 33.33% -33.33% -10.00% 42.86% 16.67% -
  Horiz. % 133.33% 133.33% 100.00% 150.00% 166.67% 116.67% 100.00%
NAPS 1.0261 1.0658 1.0619 1.0566 1.1391 0.5693 0.5127 12.25%
  YoY % -3.72% 0.37% 0.50% -7.24% 100.09% 11.04% -
  Horiz. % 200.14% 207.88% 207.12% 206.09% 222.18% 111.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,887
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 171.76 165.06 152.13 140.26 60.20 36.79 25.30 37.58%
  YoY % 4.06% 8.50% 8.46% 132.99% 63.63% 45.42% -
  Horiz. % 678.89% 652.41% 601.30% 554.39% 237.94% 145.42% 100.00%
EPS 6.95 5.84 5.26 6.45 88.82 5.07 3.22 13.67%
  YoY % 19.01% 11.03% -18.45% -92.74% 1,651.87% 57.45% -
  Horiz. % 215.84% 181.37% 163.35% 200.31% 2,758.39% 157.45% 100.00%
DPS 3.92 3.93 2.96 4.42 3.79 2.41 1.54 16.84%
  YoY % -0.25% 32.77% -33.03% 16.62% 57.26% 56.49% -
  Horiz. % 254.55% 255.19% 192.21% 287.01% 246.10% 156.49% 100.00%
NAPS 1.0061 1.0478 1.0491 1.0383 0.8640 0.3912 0.2633 25.02%
  YoY % -3.98% -0.12% 1.04% 20.17% 120.86% 48.58% -
  Horiz. % 382.11% 397.95% 398.44% 394.34% 328.14% 148.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.3800 1.4900 1.7800 2.5000 2.8300 1.6500 1.2900 -
P/RPS 0.79 0.89 1.16 1.75 3.57 3.08 2.62 -18.10%
  YoY % -11.24% -23.28% -33.71% -50.98% 15.91% 17.56% -
  Horiz. % 30.15% 33.97% 44.27% 66.79% 136.26% 117.56% 100.00%
P/EPS 19.46 25.08 33.46 38.11 2.42 22.36 20.61 -0.95%
  YoY % -22.41% -25.04% -12.20% 1,474.79% -89.18% 8.49% -
  Horiz. % 94.42% 121.69% 162.35% 184.91% 11.74% 108.49% 100.00%
EY 5.14 3.99 2.99 2.62 41.38 4.47 4.85 0.97%
  YoY % 28.82% 33.44% 14.12% -93.67% 825.73% -7.84% -
  Horiz. % 105.98% 82.27% 61.65% 54.02% 853.20% 92.16% 100.00%
DY 2.90 2.68 1.69 1.80 1.77 2.12 2.33 3.71%
  YoY % 8.21% 58.58% -6.11% 1.69% -16.51% -9.01% -
  Horiz. % 124.46% 115.02% 72.53% 77.25% 75.97% 90.99% 100.00%
P/NAPS 1.34 1.40 1.68 2.37 2.48 2.90 2.52 -9.99%
  YoY % -4.29% -16.67% -29.11% -4.44% -14.48% 15.08% -
  Horiz. % 53.17% 55.56% 66.67% 94.05% 98.41% 115.08% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 05/12/18 13/12/17 06/12/16 09/12/15 09/12/14 05/12/13 13/12/12 -
Price 1.3300 1.7000 1.6200 2.3300 2.7900 1.6200 1.3500 -
P/RPS 0.76 1.01 1.05 1.63 3.52 3.03 2.74 -19.24%
  YoY % -24.75% -3.81% -35.58% -53.69% 16.17% 10.58% -
  Horiz. % 27.74% 36.86% 38.32% 59.49% 128.47% 110.58% 100.00%
P/EPS 18.76 28.62 30.45 35.52 2.38 21.95 21.57 -2.30%
  YoY % -34.45% -6.01% -14.27% 1,392.44% -89.16% 1.76% -
  Horiz. % 86.97% 132.68% 141.17% 164.67% 11.03% 101.76% 100.00%
EY 5.33 3.49 3.28 2.82 41.97 4.56 4.64 2.34%
  YoY % 52.72% 6.40% 16.31% -93.28% 820.39% -1.72% -
  Horiz. % 114.87% 75.22% 70.69% 60.78% 904.53% 98.28% 100.00%
DY 3.01 2.35 1.85 1.93 1.79 2.16 2.22 5.20%
  YoY % 28.09% 27.03% -4.15% 7.82% -17.13% -2.70% -
  Horiz. % 135.59% 105.86% 83.33% 86.94% 80.63% 97.30% 100.00%
P/NAPS 1.30 1.60 1.53 2.21 2.45 2.85 2.63 -11.08%
  YoY % -18.75% 4.58% -30.77% -9.80% -14.04% 8.37% -
  Horiz. % 49.43% 60.84% 58.17% 84.03% 93.16% 108.37% 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: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers