Highlights

[BJFOOD] YoY Quarter Result on 2013-10-31 [#2]

Stock [BJFOOD]: BERJAYA FOOD BHD
Announcement Date 05-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Oct-2013  [#2]
Profit Trend QoQ -     -14.54%    YoY -     14.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 149,112 135,417 75,316 33,715 23,568 18,177 15,732 45.43%
  YoY % 10.11% 79.80% 123.39% 43.05% 29.66% 15.54% -
  Horiz. % 947.83% 860.77% 478.74% 214.31% 149.81% 115.54% 100.00%
PBT 7,557 8,791 165,301 5,059 3,980 1,832 2,004 24.73%
  YoY % -14.04% -94.68% 3,167.46% 27.11% 117.25% -8.58% -
  Horiz. % 377.10% 438.67% 8,248.55% 252.45% 198.60% 91.42% 100.00%
Tax -3,524 -3,235 -2,544 -1,178 -330 -208 -500 38.43%
  YoY % -8.93% -27.16% -115.96% -256.97% -58.65% 58.40% -
  Horiz. % 704.80% 647.00% 508.80% 235.60% 66.00% 41.60% 100.00%
NP 4,033 5,556 162,757 3,881 3,650 1,624 1,504 17.85%
  YoY % -27.41% -96.59% 4,093.69% 6.33% 124.75% 7.98% -
  Horiz. % 268.15% 369.41% 10,821.61% 258.05% 242.69% 107.98% 100.00%
NP to SH 5,034 6,203 163,602 4,462 3,883 1,624 1,504 22.28%
  YoY % -18.85% -96.21% 3,566.56% 14.91% 139.10% 7.98% -
  Horiz. % 334.71% 412.43% 10,877.79% 296.68% 258.18% 107.98% 100.00%
Tax Rate 46.63 % 36.80 % 1.54 % 23.29 % 8.29 % 11.35 % 24.95 % 10.97%
  YoY % 26.71% 2,289.61% -93.39% 180.94% -26.96% -54.51% -
  Horiz. % 186.89% 147.49% 6.17% 93.35% 33.23% 45.49% 100.00%
Total Cost 145,079 129,861 -87,441 29,834 19,918 16,553 14,228 47.21%
  YoY % 11.72% 248.51% -393.09% 49.78% 20.33% 16.34% -
  Horiz. % 1,019.67% 912.71% -614.57% 209.69% 139.99% 116.34% 100.00%
Net Worth 398,925 397,217 346,972 150,308 113,760 51,554 - -
  YoY % 0.43% 14.48% 130.84% 32.13% 120.66% 0.00% -
  Horiz. % 773.79% 770.48% 673.02% 291.55% 220.66% 100.00% -
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 3,756 4,699 7,615 4,620 3,328 2,849 - -
  YoY % -20.06% -38.29% 64.81% 38.82% 16.82% 0.00% -
  Horiz. % 131.86% 164.94% 267.28% 162.17% 116.82% 100.00% -
Div Payout % 74.63 % 75.76 % 4.65 % 103.55 % 85.71 % 175.44 % - % -
  YoY % -1.49% 1,529.25% -95.51% 20.81% -51.15% 0.00% -
  Horiz. % 42.54% 43.18% 2.65% 59.02% 48.85% 100.00% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 398,925 397,217 346,972 150,308 113,760 51,554 - -
  YoY % 0.43% 14.48% 130.84% 32.13% 120.66% 0.00% -
  Horiz. % 773.79% 770.48% 673.02% 291.55% 220.66% 100.00% -
NOSH 375,671 375,939 304,602 264,023 221,885 142,456 141,886 17.60%
  YoY % -0.07% 23.42% 15.37% 18.99% 55.76% 0.40% -
  Horiz. % 264.77% 264.96% 214.68% 186.08% 156.38% 100.40% 100.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 2.70 % 4.10 % 216.10 % 11.51 % 15.49 % 8.93 % 9.56 % -18.98%
  YoY % -34.15% -98.10% 1,777.50% -25.69% 73.46% -6.59% -
  Horiz. % 28.24% 42.89% 2,260.46% 120.40% 162.03% 93.41% 100.00%
ROE 1.26 % 1.56 % 47.15 % 2.97 % 3.41 % 3.15 % - % -
  YoY % -19.23% -96.69% 1,487.54% -12.90% 8.25% 0.00% -
  Horiz. % 40.00% 49.52% 1,496.83% 94.29% 108.25% 100.00% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 39.69 36.02 24.73 12.77 10.62 12.76 11.09 23.65%
  YoY % 10.19% 45.65% 93.66% 20.24% -16.77% 15.06% -
  Horiz. % 357.89% 324.80% 222.99% 115.15% 95.76% 115.06% 100.00%
EPS 1.34 1.65 53.71 1.69 1.75 1.14 1.06 3.98%
  YoY % -18.79% -96.93% 3,078.11% -3.43% 53.51% 7.55% -
  Horiz. % 126.42% 155.66% 5,066.98% 159.43% 165.09% 107.55% 100.00%
DPS 1.00 1.25 2.50 1.75 1.50 2.00 0.00 -
  YoY % -20.00% -50.00% 42.86% 16.67% -25.00% 0.00% -
  Horiz. % 50.00% 62.50% 125.00% 87.50% 75.00% 100.00% -
NAPS 1.0619 1.0566 1.1391 0.5693 0.5127 0.3619 - -
  YoY % 0.50% -7.24% 100.09% 11.04% 41.67% 0.00% -
  Horiz. % 293.42% 291.96% 314.76% 157.31% 141.67% 100.00% -
Adjusted Per Share Value based on latest NOSH - 382,142
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 39.02 35.44 19.71 8.82 6.17 4.76 4.12 45.41%
  YoY % 10.10% 79.81% 123.47% 42.95% 29.62% 15.53% -
  Horiz. % 947.09% 860.19% 478.40% 214.08% 149.76% 115.53% 100.00%
EPS 1.32 1.62 42.81 1.17 1.02 0.42 0.39 22.51%
  YoY % -18.52% -96.22% 3,558.97% 14.71% 142.86% 7.69% -
  Horiz. % 338.46% 415.38% 10,976.92% 300.00% 261.54% 107.69% 100.00%
DPS 0.98 1.23 1.99 1.21 0.87 0.75 0.00 -
  YoY % -20.33% -38.19% 64.46% 39.08% 16.00% 0.00% -
  Horiz. % 130.67% 164.00% 265.33% 161.33% 116.00% 100.00% -
NAPS 1.0439 1.0394 0.9080 0.3933 0.2977 0.1349 - -
  YoY % 0.43% 14.47% 130.87% 32.11% 120.68% 0.00% -
  Horiz. % 773.83% 770.50% 673.09% 291.55% 220.68% 100.00% -
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 - -
Price 1.7800 2.5000 2.8300 1.6500 1.2900 0.8900 0.0000 -
P/RPS 4.48 6.94 11.45 12.92 12.14 6.98 0.00 -
  YoY % -35.45% -39.39% -11.38% 6.43% 73.93% 0.00% -
  Horiz. % 64.18% 99.43% 164.04% 185.10% 173.93% 100.00% -
P/EPS 132.84 151.52 5.27 97.63 73.71 78.07 0.00 -
  YoY % -12.33% 2,775.14% -94.60% 32.45% -5.58% 0.00% -
  Horiz. % 170.15% 194.08% 6.75% 125.05% 94.42% 100.00% -
EY 0.75 0.66 18.98 1.02 1.36 1.28 0.00 -
  YoY % 13.64% -96.52% 1,760.78% -25.00% 6.25% 0.00% -
  Horiz. % 58.59% 51.56% 1,482.81% 79.69% 106.25% 100.00% -
DY 0.56 0.50 0.88 1.06 1.16 2.25 0.00 -
  YoY % 12.00% -43.18% -16.98% -8.62% -48.44% 0.00% -
  Horiz. % 24.89% 22.22% 39.11% 47.11% 51.56% 100.00% -
P/NAPS 1.68 2.37 2.48 2.90 2.52 2.46 0.00 -
  YoY % -29.11% -4.44% -14.48% 15.08% 2.44% 0.00% -
  Horiz. % 68.29% 96.34% 100.81% 117.89% 102.44% 100.00% -
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 06/12/16 09/12/15 09/12/14 05/12/13 13/12/12 08/12/11 - -
Price 1.6200 2.3300 2.7900 1.6200 1.3500 0.9900 0.0000 -
P/RPS 4.08 6.47 11.28 12.69 12.71 7.76 0.00 -
  YoY % -36.94% -42.64% -11.11% -0.16% 63.79% 0.00% -
  Horiz. % 52.58% 83.38% 145.36% 163.53% 163.79% 100.00% -
P/EPS 120.90 141.21 5.19 95.86 77.14 86.84 0.00 -
  YoY % -14.38% 2,620.81% -94.59% 24.27% -11.17% 0.00% -
  Horiz. % 139.22% 162.61% 5.98% 110.39% 88.83% 100.00% -
EY 0.83 0.71 19.25 1.04 1.30 1.15 0.00 -
  YoY % 16.90% -96.31% 1,750.96% -20.00% 13.04% 0.00% -
  Horiz. % 72.17% 61.74% 1,673.91% 90.43% 113.04% 100.00% -
DY 0.62 0.54 0.90 1.08 1.11 2.02 0.00 -
  YoY % 14.81% -40.00% -16.67% -2.70% -45.05% 0.00% -
  Horiz. % 30.69% 26.73% 44.55% 53.47% 54.95% 100.00% -
P/NAPS 1.53 2.21 2.45 2.85 2.63 2.74 0.00 -
  YoY % -30.77% -9.80% -14.04% 8.37% -4.01% 0.00% -
  Horiz. % 55.84% 80.66% 89.42% 104.01% 95.99% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers