Highlights

[BJFOOD] YoY Cumulative 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 -     112.71%    YoY -     19.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 327,960 315,168 290,482 267,827 114,952 70,245 48,308 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 22,458 18,269 15,005 17,736 171,558 11,241 6,978 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 -9,218 -8,088 -6,642 -6,680 -3,568 -2,326 -1,170 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 13,240 10,181 8,363 11,056 167,990 8,915 5,808 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 13,273 11,150 10,036 12,309 169,604 9,683 6,139 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 314,720 304,987 282,119 256,771 -53,038 61,330 42,500 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 7,488 7,508 5,659 8,443 7,241 4,592 2,942 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 3.45 % 2.79 % 2.50 % 3.10 % 51.40 % 6.48 % 6.10 % -9.06%
  YoY % 23.66% 11.60% -19.35% -93.97% 693.21% 6.23% -
  Horiz. % 56.56% 45.74% 40.98% 50.82% 842.62% 106.23% 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 87.59 83.95 76.99 71.37 39.68 26.77 24.63 23.53%
  YoY % 4.34% 9.04% 7.87% 79.86% 48.23% 8.69% -
  Horiz. % 355.62% 340.84% 312.59% 289.77% 161.10% 108.69% 100.00%
EPS 3.54 2.97 2.66 3.28 58.55 3.69 3.13 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 2.00 2.00 1.50 2.25 2.50 1.75 1.50 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 85.88 82.53 76.06 70.13 30.10 18.39 12.65 37.58%
  YoY % 4.06% 8.51% 8.46% 132.99% 63.68% 45.38% -
  Horiz. % 678.89% 652.41% 601.26% 554.39% 237.94% 145.38% 100.00%
EPS 3.48 2.92 2.63 3.22 44.41 2.54 1.61 13.70%
  YoY % 19.18% 11.03% -18.32% -92.75% 1,648.43% 57.76% -
  Horiz. % 216.15% 181.37% 163.35% 200.00% 2,758.39% 157.76% 100.00%
DPS 1.96 1.97 1.48 2.21 1.90 1.20 0.77 16.84%
  YoY % -0.51% 33.11% -33.03% 16.32% 58.33% 55.84% -
  Horiz. % 254.55% 255.84% 192.21% 287.01% 246.75% 155.84% 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 1.58 1.77 2.31 3.50 7.13 6.16 5.24 -18.10%
  YoY % -10.73% -23.38% -34.00% -50.91% 15.75% 17.56% -
  Horiz. % 30.15% 33.78% 44.08% 66.79% 136.07% 117.56% 100.00%
P/EPS 38.93 50.17 66.92 76.22 4.83 44.72 41.21 -0.94%
  YoY % -22.40% -25.03% -12.20% 1,478.05% -89.20% 8.52% -
  Horiz. % 94.47% 121.74% 162.39% 184.96% 11.72% 108.52% 100.00%
EY 2.57 1.99 1.49 1.31 20.69 2.24 2.43 0.94%
  YoY % 29.15% 33.56% 13.74% -93.67% 823.66% -7.82% -
  Horiz. % 105.76% 81.89% 61.32% 53.91% 851.44% 92.18% 100.00%
DY 1.45 1.34 0.84 0.90 0.88 1.06 1.16 3.79%
  YoY % 8.21% 59.52% -6.67% 2.27% -16.98% -8.62% -
  Horiz. % 125.00% 115.52% 72.41% 77.59% 75.86% 91.38% 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 1.52 2.03 2.10 3.26 7.03 6.05 5.48 -19.24%
  YoY % -25.12% -3.33% -35.58% -53.63% 16.20% 10.40% -
  Horiz. % 27.74% 37.04% 38.32% 59.49% 128.28% 110.40% 100.00%
P/EPS 37.52 57.24 60.90 71.04 4.77 43.90 43.13 -2.29%
  YoY % -34.45% -6.01% -14.27% 1,389.31% -89.13% 1.79% -
  Horiz. % 86.99% 132.72% 141.20% 164.71% 11.06% 101.79% 100.00%
EY 2.67 1.75 1.64 1.41 20.99 2.28 2.32 2.37%
  YoY % 52.57% 6.71% 16.31% -93.28% 820.61% -1.72% -
  Horiz. % 115.09% 75.43% 70.69% 60.78% 904.74% 98.28% 100.00%
DY 1.50 1.18 0.93 0.97 0.90 1.08 1.11 5.14%
  YoY % 27.12% 26.88% -4.12% 7.78% -16.67% -2.70% -
  Horiz. % 135.14% 106.31% 83.78% 87.39% 81.08% 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. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
4. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
5. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
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