Highlights

[BJFOOD] YoY Quarter Result on 2019-09-30 [#1]

Stock [BJFOOD]: BERJAYA FOOD BHD
Announcement Date 11-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     2,169.95%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 180,435 0 161,376 154,390 141,370 132,410 39,636 34.07%
  YoY % 0.00% 0.00% 4.52% 9.21% 6.77% 234.06% -
  Horiz. % 455.23% 0.00% 407.15% 389.52% 356.67% 334.06% 100.00%
PBT 8,568 0 10,999 8,757 7,448 8,945 6,257 6.27%
  YoY % 0.00% 0.00% 25.60% 17.58% -16.74% 42.96% -
  Horiz. % 136.93% 0.00% 175.79% 139.96% 119.03% 142.96% 100.00%
Tax -3,990 0 -4,771 -4,069 -3,118 -3,445 -1,024 30.09%
  YoY % 0.00% 0.00% -17.25% -30.50% 9.49% -236.43% -
  Horiz. % 389.65% -0.00% 465.92% 397.36% 304.49% 336.43% 100.00%
NP 4,578 0 6,228 4,688 4,330 5,500 5,233 -2.55%
  YoY % 0.00% 0.00% 32.85% 8.27% -21.27% 5.10% -
  Horiz. % 87.48% 0.00% 119.01% 89.59% 82.74% 105.10% 100.00%
NP to SH 4,608 0 6,240 5,338 5,002 6,106 6,002 -4.98%
  YoY % 0.00% 0.00% 16.90% 6.72% -18.08% 1.73% -
  Horiz. % 76.77% 0.00% 103.97% 88.94% 83.34% 101.73% 100.00%
Tax Rate 46.57 % - % 43.38 % 46.47 % 41.86 % 38.51 % 16.37 % 22.41%
  YoY % 0.00% 0.00% -6.65% 11.01% 8.70% 135.25% -
  Horiz. % 284.48% 0.00% 265.00% 283.87% 255.71% 235.25% 100.00%
Total Cost 175,857 0 155,148 149,702 137,040 126,910 34,403 37.11%
  YoY % 0.00% 0.00% 3.64% 9.24% 7.98% 268.89% -
  Horiz. % 511.17% 0.00% 450.97% 435.14% 398.34% 368.89% 100.00%
Net Worth 370,250 - 388,571 394,526 401,372 393,368 166,651 16.70%
  YoY % 0.00% 0.00% -1.51% -1.71% 2.03% 136.04% -
  Horiz. % 222.17% 0.00% 233.16% 236.74% 240.84% 236.04% 100.00%
Dividend
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 3,586 - 3,768 3,732 1,894 3,746 - -
  YoY % 0.00% 0.00% 0.95% 97.02% -49.42% 0.00% -
  Horiz. % 95.74% 0.00% 100.59% 99.65% 50.58% 100.00% -
Div Payout % 77.83 % - % 60.39 % 69.93 % 37.88 % 61.35 % - % -
  YoY % 0.00% 0.00% -13.64% 84.61% -38.26% 0.00% -
  Horiz. % 126.86% 0.00% 98.44% 113.99% 61.74% 100.00% -
Equity
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 370,250 - 388,571 394,526 401,372 393,368 166,651 16.70%
  YoY % 0.00% 0.00% -1.51% -1.71% 2.03% 136.04% -
  Horiz. % 222.17% 0.00% 233.16% 236.74% 240.84% 236.04% 100.00%
NOSH 358,631 376,815 376,815 373,286 378,939 374,601 275,321 5.25%
  YoY % -4.83% 0.00% 0.95% -1.49% 1.16% 36.06% -
  Horiz. % 130.26% 136.86% 136.86% 135.58% 137.64% 136.06% 100.00%
Ratio Analysis
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 2.54 % - % 3.86 % 3.04 % 3.06 % 4.15 % 13.20 % -27.30%
  YoY % 0.00% 0.00% 26.97% -0.65% -26.27% -68.56% -
  Horiz. % 19.24% 0.00% 29.24% 23.03% 23.18% 31.44% 100.00%
ROE 1.24 % - % 1.61 % 1.35 % 1.25 % 1.55 % 3.60 % -18.63%
  YoY % 0.00% 0.00% 19.26% 8.00% -19.35% -56.94% -
  Horiz. % 34.44% 0.00% 44.72% 37.50% 34.72% 43.06% 100.00%
Per Share
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 50.31 - 42.83 41.36 37.31 35.35 14.40 27.38%
  YoY % 0.00% 0.00% 3.55% 10.85% 5.54% 145.49% -
  Horiz. % 349.38% 0.00% 297.43% 287.22% 259.10% 245.49% 100.00%
EPS 1.28 0.00 1.66 1.43 1.32 1.63 2.18 -9.79%
  YoY % 0.00% 0.00% 16.08% 8.33% -19.02% -25.23% -
  Horiz. % 58.72% 0.00% 76.15% 65.60% 60.55% 74.77% 100.00%
DPS 1.00 0.00 1.00 1.00 0.50 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 100.00% -50.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 100.00% 50.00% 100.00% -
NAPS 1.0324 - 1.0312 1.0569 1.0592 1.0501 0.6053 10.88%
  YoY % 0.00% 0.00% -2.43% -0.22% 0.87% 73.48% -
  Horiz. % 170.56% 0.00% 170.36% 174.61% 174.99% 173.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 382,142
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 47.22 - 42.23 40.40 36.99 34.65 10.37 34.07%
  YoY % 0.00% 0.00% 4.53% 9.22% 6.75% 234.14% -
  Horiz. % 455.35% 0.00% 407.23% 389.59% 356.70% 334.14% 100.00%
EPS 1.21 0.00 1.63 1.40 1.31 1.60 1.57 -4.91%
  YoY % 0.00% 0.00% 16.43% 6.87% -18.13% 1.91% -
  Horiz. % 77.07% 0.00% 103.82% 89.17% 83.44% 101.91% 100.00%
DPS 0.94 0.00 0.99 0.98 0.50 0.98 0.00 -
  YoY % 0.00% 0.00% 1.02% 96.00% -48.98% 0.00% -
  Horiz. % 95.92% 0.00% 101.02% 100.00% 51.02% 100.00% -
NAPS 0.9689 - 1.0168 1.0324 1.0503 1.0294 0.4361 16.70%
  YoY % 0.00% 0.00% -1.51% -1.70% 2.03% 136.05% -
  Horiz. % 222.17% 0.00% 233.16% 236.73% 240.84% 236.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/09/19 28/09/18 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 1.4000 1.4300 1.5000 1.4000 1.6700 2.3300 2.7200 -
P/RPS 2.78 0.00 3.50 3.38 4.48 6.59 18.89 -30.97%
  YoY % 0.00% 0.00% 3.55% -24.55% -32.02% -65.11% -
  Horiz. % 14.72% 0.00% 18.53% 17.89% 23.72% 34.89% 100.00%
P/EPS 108.96 0.00 90.58 97.90 126.52 142.94 124.77 -2.59%
  YoY % 0.00% 0.00% -7.48% -22.62% -11.49% 14.56% -
  Horiz. % 87.33% 0.00% 72.60% 78.46% 101.40% 114.56% 100.00%
EY 0.92 0.00 1.10 1.02 0.79 0.70 0.80 2.74%
  YoY % 0.00% 0.00% 7.84% 29.11% 12.86% -12.50% -
  Horiz. % 115.00% 0.00% 137.50% 127.50% 98.75% 87.50% 100.00%
DY 0.71 0.00 0.67 0.71 0.30 0.43 0.00 -
  YoY % 0.00% 0.00% -5.63% 136.67% -30.23% 0.00% -
  Horiz. % 165.12% 0.00% 155.81% 165.12% 69.77% 100.00% -
P/NAPS 1.36 0.00 1.45 1.32 1.58 2.22 4.49 -20.63%
  YoY % 0.00% 0.00% 9.85% -16.46% -28.83% -50.56% -
  Horiz. % 30.29% 0.00% 32.29% 29.40% 35.19% 49.44% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 11/11/19 - 18/09/18 15/09/17 07/09/16 11/09/15 15/09/14 -
Price 1.3700 0.0000 1.3900 1.5300 1.6400 2.1400 3.0600 -
P/RPS 2.72 0.00 3.25 3.70 4.40 6.05 21.26 -32.82%
  YoY % 0.00% 0.00% -12.16% -15.91% -27.27% -71.54% -
  Horiz. % 12.79% 0.00% 15.29% 17.40% 20.70% 28.46% 100.00%
P/EPS 106.62 0.00 83.94 106.99 124.24 131.29 140.37 -5.18%
  YoY % 0.00% 0.00% -21.54% -13.88% -5.37% -6.47% -
  Horiz. % 75.96% 0.00% 59.80% 76.22% 88.51% 93.53% 100.00%
EY 0.94 0.00 1.19 0.93 0.80 0.76 0.71 5.58%
  YoY % 0.00% 0.00% 27.96% 16.25% 5.26% 7.04% -
  Horiz. % 132.39% 0.00% 167.61% 130.99% 112.68% 107.04% 100.00%
DY 0.73 0.00 0.72 0.65 0.30 0.47 0.00 -
  YoY % 0.00% 0.00% 10.77% 116.67% -36.17% 0.00% -
  Horiz. % 155.32% 0.00% 153.19% 138.30% 63.83% 100.00% -
P/NAPS 1.33 0.00 1.35 1.45 1.55 2.04 5.06 -22.78%
  YoY % 0.00% 0.00% -6.90% -6.45% -24.02% -59.68% -
  Horiz. % 26.28% 0.00% 26.68% 28.66% 30.63% 40.32% 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.
 


 

210  121  436  1495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.525+0.045 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 KNM-WB 0.075-0.01 
 HSI-C7K 0.26+0.02 
 RSAWIT 0.295+0.02 
 EKOVEST 0.800.00 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers