Highlights

[BJFOOD] YoY 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 -     12.71%    YoY -     21.01%
Quarter Report


View:


Show?  YoY % Horiz. %

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 166,584 160,778 149,112 135,417 75,316 33,715 23,568 38.51%
  YoY % 3.61% 7.82% 10.11% 79.80% 123.39% 43.05% -
  Horiz. % 706.82% 682.19% 632.69% 574.58% 319.57% 143.05% 100.00%
PBT 11,459 9,512 7,557 8,791 165,301 5,059 3,980 19.26%
  YoY % 20.47% 25.87% -14.04% -94.68% 3,167.46% 27.11% -
  Horiz. % 287.91% 238.99% 189.87% 220.88% 4,153.29% 127.11% 100.00%
Tax -4,447 -4,019 -3,524 -3,235 -2,544 -1,178 -330 54.23%
  YoY % -10.65% -14.05% -8.93% -27.16% -115.96% -256.97% -
  Horiz. % 1,347.58% 1,217.88% 1,067.88% 980.30% 770.91% 356.97% 100.00%
NP 7,012 5,493 4,033 5,556 162,757 3,881 3,650 11.49%
  YoY % 27.65% 36.20% -27.41% -96.59% 4,093.69% 6.33% -
  Horiz. % 192.11% 150.49% 110.49% 152.22% 4,459.10% 106.33% 100.00%
NP to SH 7,033 5,812 5,034 6,203 163,602 4,462 3,883 10.40%
  YoY % 21.01% 15.45% -18.85% -96.21% 3,566.56% 14.91% -
  Horiz. % 181.12% 149.68% 129.64% 159.75% 4,213.29% 114.91% 100.00%
Tax Rate 38.81 % 42.25 % 46.63 % 36.80 % 1.54 % 23.29 % 8.29 % 29.32%
  YoY % -8.14% -9.39% 26.71% 2,289.61% -93.39% 180.94% -
  Horiz. % 468.15% 509.65% 562.48% 443.91% 18.58% 280.94% 100.00%
Total Cost 159,572 155,285 145,079 129,861 -87,441 29,834 19,918 41.43%
  YoY % 2.76% 7.03% 11.72% 248.51% -393.09% 49.78% -
  Horiz. % 801.14% 779.62% 728.38% 651.98% -439.00% 149.78% 100.00%
Net Worth 384,199 399,640 398,925 397,217 346,972 150,308 113,760 22.48%
  YoY % -3.86% 0.18% 0.43% 14.48% 130.84% 32.13% -
  Horiz. % 337.73% 351.30% 350.67% 349.17% 305.00% 132.13% 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 3,744 3,749 3,756 4,699 7,615 4,620 3,328 1.98%
  YoY % -0.14% -0.19% -20.06% -38.29% 64.81% 38.82% -
  Horiz. % 112.50% 112.66% 112.87% 141.19% 228.80% 138.82% 100.00%
Div Payout % 53.24 % 64.52 % 74.63 % 75.76 % 4.65 % 103.55 % 85.71 % -7.63%
  YoY % -17.48% -13.55% -1.49% 1,529.25% -95.51% 20.81% -
  Horiz. % 62.12% 75.28% 87.07% 88.39% 5.43% 120.81% 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 384,199 399,640 398,925 397,217 346,972 150,308 113,760 22.48%
  YoY % -3.86% 0.18% 0.43% 14.48% 130.84% 32.13% -
  Horiz. % 337.73% 351.30% 350.67% 349.17% 305.00% 132.13% 100.00%
NOSH 374,427 374,967 375,671 375,939 304,602 264,023 221,885 9.11%
  YoY % -0.14% -0.19% -0.07% 23.42% 15.37% 18.99% -
  Horiz. % 168.75% 168.99% 169.31% 169.43% 137.28% 118.99% 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 4.21 % 3.42 % 2.70 % 4.10 % 216.10 % 11.51 % 15.49 % -19.51%
  YoY % 23.10% 26.67% -34.15% -98.10% 1,777.50% -25.69% -
  Horiz. % 27.18% 22.08% 17.43% 26.47% 1,395.09% 74.31% 100.00%
ROE 1.83 % 1.45 % 1.26 % 1.56 % 47.15 % 2.97 % 3.41 % -9.85%
  YoY % 26.21% 15.08% -19.23% -96.69% 1,487.54% -12.90% -
  Horiz. % 53.67% 42.52% 36.95% 45.75% 1,382.70% 87.10% 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 44.49 42.88 39.69 36.02 24.73 12.77 10.62 26.95%
  YoY % 3.75% 8.04% 10.19% 45.65% 93.66% 20.24% -
  Horiz. % 418.93% 403.77% 373.73% 339.17% 232.86% 120.24% 100.00%
EPS 1.89 1.55 1.34 1.65 53.71 1.69 1.75 1.29%
  YoY % 21.94% 15.67% -18.79% -96.93% 3,078.11% -3.43% -
  Horiz. % 108.00% 88.57% 76.57% 94.29% 3,069.14% 96.57% 100.00%
DPS 1.00 1.00 1.00 1.25 2.50 1.75 1.50 -6.53%
  YoY % 0.00% 0.00% -20.00% -50.00% 42.86% 16.67% -
  Horiz. % 66.67% 66.67% 66.67% 83.33% 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 43.62 42.10 39.05 35.46 19.72 8.83 6.17 38.52%
  YoY % 3.61% 7.81% 10.12% 79.82% 123.33% 43.11% -
  Horiz. % 706.97% 682.33% 632.90% 574.72% 319.61% 143.11% 100.00%
EPS 1.84 1.52 1.32 1.62 42.84 1.17 1.02 10.33%
  YoY % 21.05% 15.15% -18.52% -96.22% 3,561.54% 14.71% -
  Horiz. % 180.39% 149.02% 129.41% 158.82% 4,200.00% 114.71% 100.00%
DPS 0.98 0.98 0.98 1.23 1.99 1.21 0.87 2.00%
  YoY % 0.00% 0.00% -20.33% -38.19% 64.46% 39.08% -
  Horiz. % 112.64% 112.64% 112.64% 141.38% 228.74% 139.08% 100.00%
NAPS 1.0061 1.0465 1.0446 1.0401 0.9086 0.3936 0.2979 22.48%
  YoY % -3.86% 0.18% 0.43% 14.47% 130.84% 32.12% -
  Horiz. % 337.73% 351.29% 350.65% 349.14% 305.00% 132.12% 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 3.10 3.47 4.48 6.94 11.45 12.92 12.14 -20.34%
  YoY % -10.66% -22.54% -35.45% -39.39% -11.38% 6.43% -
  Horiz. % 25.54% 28.58% 36.90% 57.17% 94.32% 106.43% 100.00%
P/EPS 73.47 96.13 132.84 151.52 5.27 97.63 73.71 -0.05%
  YoY % -23.57% -27.63% -12.33% 2,775.14% -94.60% 32.45% -
  Horiz. % 99.67% 130.42% 180.22% 205.56% 7.15% 132.45% 100.00%
EY 1.36 1.04 0.75 0.66 18.98 1.02 1.36 -
  YoY % 30.77% 38.67% 13.64% -96.52% 1,760.78% -25.00% -
  Horiz. % 100.00% 76.47% 55.15% 48.53% 1,395.59% 75.00% 100.00%
DY 0.72 0.67 0.56 0.50 0.88 1.06 1.16 -7.64%
  YoY % 7.46% 19.64% 12.00% -43.18% -16.98% -8.62% -
  Horiz. % 62.07% 57.76% 48.28% 43.10% 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 2.99 3.96 4.08 6.47 11.28 12.69 12.71 -21.42%
  YoY % -24.49% -2.94% -36.94% -42.64% -11.11% -0.16% -
  Horiz. % 23.52% 31.16% 32.10% 50.90% 88.75% 99.84% 100.00%
P/EPS 70.81 109.68 120.90 141.21 5.19 95.86 77.14 -1.42%
  YoY % -35.44% -9.28% -14.38% 2,620.81% -94.59% 24.27% -
  Horiz. % 91.79% 142.18% 156.73% 183.06% 6.73% 124.27% 100.00%
EY 1.41 0.91 0.83 0.71 19.25 1.04 1.30 1.36%
  YoY % 54.95% 9.64% 16.90% -96.31% 1,750.96% -20.00% -
  Horiz. % 108.46% 70.00% 63.85% 54.62% 1,480.77% 80.00% 100.00%
DY 0.75 0.59 0.62 0.54 0.90 1.08 1.11 -6.32%
  YoY % 27.12% -4.84% 14.81% -40.00% -16.67% -2.70% -
  Horiz. % 67.57% 53.15% 55.86% 48.65% 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.
 


 

162  102  350  1588 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HUBLINE 0.040.00 
 PRESBHD 0.295-0.01 
 ARMADA 0.16+0.005 
 SUMATEC 0.02+0.005 
 HSI-C3X 0.45-0.015 
 HSI-H4O 0.415+0.01 
 HSI-C3T 0.10-0.01 
 VELESTO 0.205-0.005 
 SAPNRG 0.3450.00 
 A50CHIN-C28 0.1350.00 
Partners & Brokers