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 -     - %    YoY -     21.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 184,121 0 166,584 160,778 149,112 135,417 75,316 18.88%
  YoY % 0.00% 0.00% 3.61% 7.82% 10.11% 79.80% -
  Horiz. % 244.46% 0.00% 221.18% 213.47% 197.98% 179.80% 100.00%
PBT 13,141 0 11,459 9,512 7,557 8,791 165,301 -38.72%
  YoY % 0.00% 0.00% 20.47% 25.87% -14.04% -94.68% -
  Horiz. % 7.95% 0.00% 6.93% 5.75% 4.57% 5.32% 100.00%
Tax -5,122 0 -4,447 -4,019 -3,524 -3,235 -2,544 14.50%
  YoY % 0.00% 0.00% -10.65% -14.05% -8.93% -27.16% -
  Horiz. % 201.34% -0.00% 174.80% 157.98% 138.52% 127.16% 100.00%
NP 8,019 0 7,012 5,493 4,033 5,556 162,757 -44.14%
  YoY % 0.00% 0.00% 27.65% 36.20% -27.41% -96.59% -
  Horiz. % 4.93% 0.00% 4.31% 3.37% 2.48% 3.41% 100.00%
NP to SH 8,013 0 7,033 5,812 5,034 6,203 163,602 -44.20%
  YoY % 0.00% 0.00% 21.01% 15.45% -18.85% -96.21% -
  Horiz. % 4.90% 0.00% 4.30% 3.55% 3.08% 3.79% 100.00%
Tax Rate 38.98 % - % 38.81 % 42.25 % 46.63 % 36.80 % 1.54 % 86.83%
  YoY % 0.00% 0.00% -8.14% -9.39% 26.71% 2,289.61% -
  Horiz. % 2,531.17% 0.00% 2,520.13% 2,743.51% 3,027.92% 2,389.61% 100.00%
Total Cost 176,102 0 159,572 155,285 145,079 129,861 -87,441 -
  YoY % 0.00% 0.00% 2.76% 7.03% 11.72% 248.51% -
  Horiz. % -201.40% -0.00% -182.49% -177.59% -165.92% -148.51% 100.00%
Net Worth 372,402 - 384,199 399,640 398,925 397,217 346,972 1.38%
  YoY % 0.00% 0.00% -3.86% 0.18% 0.43% 14.48% -
  Horiz. % 107.33% 0.00% 110.73% 115.18% 114.97% 114.48% 100.00%
Dividend
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 3,572 - 3,744 3,749 3,756 4,699 7,615 -13.62%
  YoY % 0.00% 0.00% -0.14% -0.19% -20.06% -38.29% -
  Horiz. % 46.92% 0.00% 49.17% 49.24% 49.33% 61.71% 100.00%
Div Payout % 44.59 % - % 53.24 % 64.52 % 74.63 % 75.76 % 4.65 % 54.85%
  YoY % 0.00% 0.00% -17.48% -13.55% -1.49% 1,529.25% -
  Horiz. % 958.92% 0.00% 1,144.95% 1,387.53% 1,604.95% 1,629.25% 100.00%
Equity
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 372,402 - 384,199 399,640 398,925 397,217 346,972 1.38%
  YoY % 0.00% 0.00% -3.86% 0.18% 0.43% 14.48% -
  Horiz. % 107.33% 0.00% 110.73% 115.18% 114.97% 114.48% 100.00%
NOSH 357,289 374,427 374,427 374,967 375,671 375,939 304,602 3.13%
  YoY % -4.58% 0.00% -0.14% -0.19% -0.07% 23.42% -
  Horiz. % 117.30% 122.92% 122.92% 123.10% 123.33% 123.42% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 4.36 % - % 4.21 % 3.42 % 2.70 % 4.10 % 216.10 % -53.00%
  YoY % 0.00% 0.00% 23.10% 26.67% -34.15% -98.10% -
  Horiz. % 2.02% 0.00% 1.95% 1.58% 1.25% 1.90% 100.00%
ROE 2.15 % - % 1.83 % 1.45 % 1.26 % 1.56 % 47.15 % -44.97%
  YoY % 0.00% 0.00% 26.21% 15.08% -19.23% -96.69% -
  Horiz. % 4.56% 0.00% 3.88% 3.08% 2.67% 3.31% 100.00%
Per Share
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 51.53 - 44.49 42.88 39.69 36.02 24.73 15.26%
  YoY % 0.00% 0.00% 3.75% 8.04% 10.19% 45.65% -
  Horiz. % 208.37% 0.00% 179.90% 173.39% 160.49% 145.65% 100.00%
EPS 2.24 0.00 1.89 1.55 1.34 1.65 53.71 -45.91%
  YoY % 0.00% 0.00% 21.94% 15.67% -18.79% -96.93% -
  Horiz. % 4.17% 0.00% 3.52% 2.89% 2.49% 3.07% 100.00%
DPS 1.00 0.00 1.00 1.00 1.00 1.25 2.50 -16.24%
  YoY % 0.00% 0.00% 0.00% 0.00% -20.00% -50.00% -
  Horiz. % 40.00% 0.00% 40.00% 40.00% 40.00% 50.00% 100.00%
NAPS 1.0423 - 1.0261 1.0658 1.0619 1.0566 1.1391 -1.70%
  YoY % 0.00% 0.00% -3.72% 0.37% 0.50% -7.24% -
  Horiz. % 91.50% 0.00% 90.08% 93.57% 93.22% 92.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 382,142
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 48.18 - 43.59 42.07 39.02 35.44 19.71 18.87%
  YoY % 0.00% 0.00% 3.61% 7.82% 10.10% 79.81% -
  Horiz. % 244.44% 0.00% 221.16% 213.44% 197.97% 179.81% 100.00%
EPS 2.10 0.00 1.84 1.52 1.32 1.62 42.81 -44.19%
  YoY % 0.00% 0.00% 21.05% 15.15% -18.52% -96.22% -
  Horiz. % 4.91% 0.00% 4.30% 3.55% 3.08% 3.78% 100.00%
DPS 0.93 0.00 0.98 0.98 0.98 1.23 1.99 -13.68%
  YoY % 0.00% 0.00% 0.00% 0.00% -20.33% -38.19% -
  Horiz. % 46.73% 0.00% 49.25% 49.25% 49.25% 61.81% 100.00%
NAPS 0.9745 - 1.0054 1.0458 1.0439 1.0394 0.9080 1.38%
  YoY % 0.00% 0.00% -3.86% 0.18% 0.43% 14.47% -
  Horiz. % 107.32% 0.00% 110.73% 115.18% 114.97% 114.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 1.3800 1.4000 1.3800 1.4900 1.7800 2.5000 2.8300 -
P/RPS 2.68 0.00 3.10 3.47 4.48 6.94 11.45 -24.49%
  YoY % 0.00% 0.00% -10.66% -22.54% -35.45% -39.39% -
  Horiz. % 23.41% 0.00% 27.07% 30.31% 39.13% 60.61% 100.00%
P/EPS 61.53 0.00 73.47 96.13 132.84 151.52 5.27 60.86%
  YoY % 0.00% 0.00% -23.57% -27.63% -12.33% 2,775.14% -
  Horiz. % 1,167.55% 0.00% 1,394.12% 1,824.10% 2,520.68% 2,875.14% 100.00%
EY 1.63 0.00 1.36 1.04 0.75 0.66 18.98 -37.80%
  YoY % 0.00% 0.00% 30.77% 38.67% 13.64% -96.52% -
  Horiz. % 8.59% 0.00% 7.17% 5.48% 3.95% 3.48% 100.00%
DY 0.72 0.00 0.72 0.67 0.56 0.50 0.88 -3.81%
  YoY % 0.00% 0.00% 7.46% 19.64% 12.00% -43.18% -
  Horiz. % 81.82% 0.00% 81.82% 76.14% 63.64% 56.82% 100.00%
P/NAPS 1.32 0.00 1.34 1.40 1.68 2.37 2.48 -11.48%
  YoY % 0.00% 0.00% -4.29% -16.67% -29.11% -4.44% -
  Horiz. % 53.23% 0.00% 54.03% 56.45% 67.74% 95.56% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 06/02/20 - 05/12/18 13/12/17 06/12/16 09/12/15 09/12/14 -
Price 1.2700 0.0000 1.3300 1.7000 1.6200 2.3300 2.7900 -
P/RPS 2.46 0.00 2.99 3.96 4.08 6.47 11.28 -25.51%
  YoY % 0.00% 0.00% -24.49% -2.94% -36.94% -42.64% -
  Horiz. % 21.81% 0.00% 26.51% 35.11% 36.17% 57.36% 100.00%
P/EPS 56.63 0.00 70.81 109.68 120.90 141.21 5.19 58.77%
  YoY % 0.00% 0.00% -35.44% -9.28% -14.38% 2,620.81% -
  Horiz. % 1,091.14% 0.00% 1,364.35% 2,113.29% 2,329.48% 2,720.81% 100.00%
EY 1.77 0.00 1.41 0.91 0.83 0.71 19.25 -36.97%
  YoY % 0.00% 0.00% 54.95% 9.64% 16.90% -96.31% -
  Horiz. % 9.19% 0.00% 7.32% 4.73% 4.31% 3.69% 100.00%
DY 0.79 0.00 0.75 0.59 0.62 0.54 0.90 -2.49%
  YoY % 0.00% 0.00% 27.12% -4.84% 14.81% -40.00% -
  Horiz. % 87.78% 0.00% 83.33% 65.56% 68.89% 60.00% 100.00%
P/NAPS 1.22 0.00 1.30 1.60 1.53 2.21 2.45 -12.62%
  YoY % 0.00% 0.00% -18.75% 4.58% -30.77% -9.80% -
  Horiz. % 49.80% 0.00% 53.06% 65.31% 62.45% 90.20% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

533  406  508  730 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers