Highlights

[BJFOOD] YoY Quarter Result on 2019-01-31 [#3]

Stock [BJFOOD]: BERJAYA FOOD BHD
Announcement Date 14-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jan-2019  [#3]
Profit Trend QoQ -     27.74%    YoY -     182.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 180,539 164,438 163,538 147,273 133,482 41,394 38,259 29.50%
  YoY % 9.79% 0.55% 11.04% 10.33% 222.47% 8.19% -
  Horiz. % 471.89% 429.80% 427.45% 384.94% 348.89% 108.19% 100.00%
PBT 14,679 -4,835 8,618 11,037 12,633 8,780 8,966 8.56%
  YoY % 403.60% -156.10% -21.92% -12.63% 43.88% -2.07% -
  Horiz. % 163.72% -53.93% 96.12% 123.10% 140.90% 97.93% 100.00%
Tax -5,743 -6,002 -4,855 -4,382 -4,848 -1,069 -1,513 24.88%
  YoY % 4.32% -23.63% -10.79% 9.61% -353.51% 29.35% -
  Horiz. % 379.58% 396.70% 320.89% 289.62% 320.42% 70.65% 100.00%
NP 8,936 -10,837 3,763 6,655 7,785 7,711 7,453 3.07%
  YoY % 182.46% -387.99% -43.46% -14.52% 0.96% 3.46% -
  Horiz. % 119.90% -145.40% 50.49% 89.29% 104.45% 103.46% 100.00%
NP to SH 8,984 -10,846 4,675 7,401 8,641 8,057 7,900 2.17%
  YoY % 182.83% -332.00% -36.83% -14.35% 7.25% 1.99% -
  Horiz. % 113.72% -137.29% 59.18% 93.68% 109.38% 101.99% 100.00%
Tax Rate 39.12 % - % 56.34 % 39.70 % 38.38 % 12.18 % 16.87 % 15.04%
  YoY % 0.00% 0.00% 41.91% 3.44% 215.11% -27.80% -
  Horiz. % 231.89% 0.00% 333.97% 235.33% 227.50% 72.20% 100.00%
Total Cost 171,603 175,275 159,775 140,618 125,697 33,683 30,806 33.12%
  YoY % -2.09% 9.70% 13.62% 11.87% 273.18% 9.34% -
  Horiz. % 557.04% 568.96% 518.65% 456.46% 408.03% 109.34% 100.00%
Net Worth 378,042 387,522 396,664 399,128 380,488 154,911 137,522 18.35%
  YoY % -2.45% -2.30% -0.62% 4.90% 145.62% 12.64% -
  Horiz. % 274.90% 281.79% 288.44% 290.23% 276.67% 112.64% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 3,628 3,762 3,740 3,756 4,444 - - -
  YoY % -3.58% 0.61% -0.45% -15.48% 0.00% 0.00% -
  Horiz. % 81.62% 84.65% 84.14% 84.52% 100.00% - -
Div Payout % 40.38 % - % 80.00 % 50.76 % 51.44 % - % - % -
  YoY % 0.00% 0.00% 57.60% -1.32% 0.00% 0.00% -
  Horiz. % 78.50% 0.00% 155.52% 98.68% 100.00% - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 378,042 387,522 396,664 399,128 380,488 154,911 137,522 18.35%
  YoY % -2.45% -2.30% -0.62% 4.90% 145.62% 12.64% -
  Horiz. % 274.90% 281.79% 288.44% 290.23% 276.67% 112.64% 100.00%
NOSH 362,805 376,272 374,000 375,685 355,596 265,032 259,868 5.72%
  YoY % -3.58% 0.61% -0.45% 5.65% 34.17% 1.99% -
  Horiz. % 139.61% 144.79% 143.92% 144.57% 136.84% 101.99% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 4.95 % -6.59 % 2.30 % 4.52 % 5.83 % 18.63 % 19.48 % -20.41%
  YoY % 175.11% -386.52% -49.12% -22.47% -68.71% -4.36% -
  Horiz. % 25.41% -33.83% 11.81% 23.20% 29.93% 95.64% 100.00%
ROE 2.38 % -2.80 % 1.18 % 1.85 % 2.27 % 5.20 % 5.74 % -13.64%
  YoY % 185.00% -337.29% -36.22% -18.50% -56.35% -9.41% -
  Horiz. % 41.46% -48.78% 20.56% 32.23% 39.55% 90.59% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 49.76 43.70 43.73 39.20 37.54 15.62 14.72 22.50%
  YoY % 13.87% -0.07% 11.56% 4.42% 140.33% 6.11% -
  Horiz. % 338.04% 296.88% 297.08% 266.30% 255.03% 106.11% 100.00%
EPS 2.48 -2.88 1.25 1.97 2.43 3.04 3.04 -3.33%
  YoY % 186.11% -330.40% -36.55% -18.93% -20.07% 0.00% -
  Horiz. % 81.58% -94.74% 41.12% 64.80% 79.93% 100.00% 100.00%
DPS 1.00 1.00 1.00 1.00 1.25 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -20.00% 0.00% 0.00% -
  Horiz. % 80.00% 80.00% 80.00% 80.00% 100.00% - -
NAPS 1.0420 1.0299 1.0606 1.0624 1.0700 0.5845 0.5292 11.95%
  YoY % 1.17% -2.89% -0.17% -0.71% 83.06% 10.45% -
  Horiz. % 196.90% 194.61% 200.42% 200.76% 202.19% 110.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 382,142
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 47.24 43.03 42.80 38.54 34.93 10.83 10.01 29.50%
  YoY % 9.78% 0.54% 11.05% 10.33% 222.53% 8.19% -
  Horiz. % 471.93% 429.87% 427.57% 385.01% 348.95% 108.19% 100.00%
EPS 2.35 -2.84 1.22 1.94 2.26 2.11 2.07 2.14%
  YoY % 182.75% -332.79% -37.11% -14.16% 7.11% 1.93% -
  Horiz. % 113.53% -137.20% 58.94% 93.72% 109.18% 101.93% 100.00%
DPS 0.95 0.98 0.98 0.98 1.16 0.00 0.00 -
  YoY % -3.06% 0.00% 0.00% -15.52% 0.00% 0.00% -
  Horiz. % 81.90% 84.48% 84.48% 84.48% 100.00% - -
NAPS 0.9893 1.0141 1.0380 1.0444 0.9957 0.4054 0.3599 18.35%
  YoY % -2.45% -2.30% -0.61% 4.89% 145.61% 12.64% -
  Horiz. % 274.88% 281.77% 288.41% 290.19% 276.66% 112.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 1.3400 1.7500 1.7400 2.0500 3.0000 1.4800 1.2000 -
P/RPS 2.69 4.00 3.98 5.23 7.99 9.48 8.15 -16.86%
  YoY % -32.75% 0.50% -23.90% -34.54% -15.72% 16.32% -
  Horiz. % 33.01% 49.08% 48.83% 64.17% 98.04% 116.32% 100.00%
P/EPS 54.11 -60.71 139.20 104.06 123.46 48.68 39.47 5.40%
  YoY % 189.13% -143.61% 33.77% -15.71% 153.62% 23.33% -
  Horiz. % 137.09% -153.81% 352.67% 263.64% 312.79% 123.33% 100.00%
EY 1.85 -1.65 0.72 0.96 0.81 2.05 2.53 -5.08%
  YoY % 212.12% -329.17% -25.00% 18.52% -60.49% -18.97% -
  Horiz. % 73.12% -65.22% 28.46% 37.94% 32.02% 81.03% 100.00%
DY 0.75 0.57 0.57 0.49 0.42 0.00 0.00 -
  YoY % 31.58% 0.00% 16.33% 16.67% 0.00% 0.00% -
  Horiz. % 178.57% 135.71% 135.71% 116.67% 100.00% - -
P/NAPS 1.29 1.70 1.64 1.93 2.80 2.53 2.27 -8.99%
  YoY % -24.12% 3.66% -15.03% -31.07% 10.67% 11.45% -
  Horiz. % 56.83% 74.89% 72.25% 85.02% 123.35% 111.45% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 14/03/19 15/03/18 - 09/03/16 10/03/15 07/03/14 08/03/13 -
Price 1.5100 1.8300 1.8600 2.0400 2.8000 1.5000 1.2300 -
P/RPS 3.03 4.19 4.25 5.20 7.46 9.60 8.35 -15.54%
  YoY % -27.68% -1.41% -18.27% -30.29% -22.29% 14.97% -
  Horiz. % 36.29% 50.18% 50.90% 62.28% 89.34% 114.97% 100.00%
P/EPS 60.98 -63.49 148.80 103.55 115.23 49.34 40.46 7.07%
  YoY % 196.05% -142.67% 43.70% -10.14% 133.54% 21.95% -
  Horiz. % 150.72% -156.92% 367.77% 255.93% 284.80% 121.95% 100.00%
EY 1.64 -1.58 0.67 0.97 0.87 2.03 2.47 -6.59%
  YoY % 203.80% -335.82% -30.93% 11.49% -57.14% -17.81% -
  Horiz. % 66.40% -63.97% 27.13% 39.27% 35.22% 82.19% 100.00%
DY 0.66 0.55 0.54 0.49 0.45 0.00 0.00 -
  YoY % 20.00% 1.85% 10.20% 8.89% 0.00% 0.00% -
  Horiz. % 146.67% 122.22% 120.00% 108.89% 100.00% - -
P/NAPS 1.45 1.78 1.75 1.92 2.62 2.57 2.32 -7.53%
  YoY % -18.54% 1.71% -8.85% -26.72% 1.95% 10.78% -
  Horiz. % 62.50% 76.72% 75.43% 82.76% 112.93% 110.78% 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.
 


 

253  205  536  1274 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 SAPNRG 0.275+0.005 
 KNM 0.46+0.015 
 ISTONE 0.245+0.02 
 HSI-C7F 0.335+0.02 
 KNM-WB 0.20+0.015 
 MTAG 0.455+0.015 
 VELESTO 0.335+0.005 
 GPACKET-WB 0.3150.00 
 HSI-H8B 0.22-0.025 

TOP ARTICLES

1. OPCOM & NETX: CORE WINNERS OF THE DIGITAL ECONOMY IN LATEST MALAYSIA'S BUDGET, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Malaysia Stock Analysis – OCK (0172) Louis Yap Investment
3. AirAsia’s Santan Restaurant Is Opening at Mid Valley Megamall Good Articles to Share
4. EVERYONE HAS OVERLOOKED THIS NEXT RALLY STOCK AFTER I-STONE! smartinvestment2030
5. HDD STOCK MADE IMPRESSIVE GAIN. Top Pick Of The Day
6. [转贴] MAGNI一天爆跌60%,天哥我这次给你害死了!! ~ 第一天 Good Articles to Share
7. [12Invest] 壹贰讲股 - 浅谈Dayang Enterprise Holdings Berhad(5141) [12Invest] - 壹贰讲股
8. [转贴] [Facebook live video:浅谈KNM Group bhd (KNM)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers