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 - 382,127
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 171.65 164.95 152.03 140.18 60.16 36.77 25.28 37.59%
  YoY % 4.06% 8.50% 8.45% 133.01% 63.61% 45.45% -
  Horiz. % 679.00% 652.49% 601.38% 554.51% 237.97% 145.45% 100.00%
EPS 6.95 5.84 5.25 6.44 88.77 5.07 3.21 13.73%
  YoY % 19.01% 11.24% -18.48% -92.75% 1,650.89% 57.94% -
  Horiz. % 216.51% 181.93% 163.55% 200.62% 2,765.42% 157.94% 100.00%
DPS 3.92 3.93 2.96 4.42 3.79 2.40 1.54 16.84%
  YoY % -0.25% 32.77% -33.03% 16.62% 57.92% 55.84% -
  Horiz. % 254.55% 255.19% 192.21% 287.01% 246.10% 155.84% 100.00%
NAPS 1.0054 1.0471 1.0485 1.0377 0.8635 0.3909 0.2632 25.02%
  YoY % -3.98% -0.13% 1.04% 20.17% 120.90% 48.52% -
  Horiz. % 381.99% 397.83% 398.37% 394.26% 328.08% 148.52% 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.
 


 

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