Highlights

[BJFOOD] YoY TTM 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 -     59.77%    YoY -     -73.80%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 652,395 630,129 576,801 530,230 192,900 143,852 98,612 36.99%
  YoY % 3.53% 9.25% 8.78% 174.87% 34.10% 45.88% -
  Horiz. % 661.58% 639.00% 584.92% 537.69% 195.62% 145.88% 100.00%
PBT 23,593 27,876 33,708 40,430 185,339 26,692 15,942 6.75%
  YoY % -15.36% -17.30% -16.63% -78.19% 594.36% 67.43% -
  Horiz. % 147.99% 174.86% 211.44% 253.61% 1,162.58% 167.43% 100.00%
Tax -20,347 -19,872 -16,687 -16,100 -5,582 -5,620 -3,416 34.62%
  YoY % -2.39% -19.09% -3.65% -188.43% 0.68% -64.52% -
  Horiz. % 595.64% 581.73% 488.50% 471.31% 163.41% 164.52% 100.00%
NP 3,246 8,004 17,021 24,330 179,757 21,072 12,526 -20.15%
  YoY % -59.45% -52.98% -30.04% -86.47% 753.06% 68.23% -
  Horiz. % 25.91% 63.90% 135.89% 194.24% 1,435.07% 168.23% 100.00%
NP to SH 3,264 12,459 20,604 27,362 182,938 22,551 13,006 -20.57%
  YoY % -73.80% -39.53% -24.70% -85.04% 711.22% 73.39% -
  Horiz. % 25.10% 95.79% 158.42% 210.38% 1,406.57% 173.39% 100.00%
Tax Rate 86.24 % 71.29 % 49.50 % 39.82 % 3.01 % 21.05 % 21.43 % 26.11%
  YoY % 20.97% 44.02% 24.31% 1,222.92% -85.70% -1.77% -
  Horiz. % 402.43% 332.66% 230.98% 185.81% 14.05% 98.23% 100.00%
Total Cost 649,149 622,125 559,780 505,900 13,143 122,780 86,086 40.01%
  YoY % 4.34% 11.14% 10.65% 3,749.20% -89.30% 42.62% -
  Horiz. % 754.07% 722.68% 650.26% 587.67% 15.27% 142.62% 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 15,043 14,962 12,424 20,346 14,277 9,822 6,893 13.88%
  YoY % 0.54% 20.43% -38.93% 42.50% 45.36% 42.49% -
  Horiz. % 218.22% 217.05% 180.23% 295.15% 207.12% 142.49% 100.00%
Div Payout % 460.88 % 120.09 % 60.30 % 74.36 % 7.80 % 43.56 % 53.00 % 43.38%
  YoY % 283.78% 99.15% -18.91% 853.33% -82.09% -17.81% -
  Horiz. % 869.58% 226.58% 113.77% 140.30% 14.72% 82.19% 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 0.50 % 1.27 % 2.95 % 4.59 % 93.19 % 14.65 % 12.70 % -41.66%
  YoY % -60.63% -56.95% -35.73% -95.07% 536.11% 15.35% -
  Horiz. % 3.94% 10.00% 23.23% 36.14% 733.78% 115.35% 100.00%
ROE 0.85 % 3.12 % 5.16 % 6.89 % 52.72 % 15.00 % 11.43 % -35.14%
  YoY % -72.76% -39.53% -25.11% -86.93% 251.47% 31.23% -
  Horiz. % 7.44% 27.30% 45.14% 60.28% 461.24% 131.23% 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 174.24 168.05 153.54 141.04 63.33 54.48 44.44 25.56%
  YoY % 3.68% 9.45% 8.86% 122.71% 16.24% 22.59% -
  Horiz. % 392.08% 378.15% 345.50% 317.37% 142.51% 122.59% 100.00%
EPS 0.87 3.32 5.48 7.28 60.06 8.54 5.86 -27.22%
  YoY % -73.80% -39.42% -24.73% -87.88% 603.28% 45.73% -
  Horiz. % 14.85% 56.66% 93.52% 124.23% 1,024.91% 145.73% 100.00%
DPS 4.00 4.00 3.31 5.41 4.69 3.75 3.11 4.28%
  YoY % 0.00% 20.85% -38.82% 15.35% 25.07% 20.58% -
  Horiz. % 128.62% 128.62% 106.43% 173.95% 150.80% 120.58% 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 170.83 165.00 151.04 138.84 50.51 37.67 25.82 37.00%
  YoY % 3.53% 9.24% 8.79% 174.88% 34.09% 45.89% -
  Horiz. % 661.62% 639.04% 584.97% 537.72% 195.62% 145.89% 100.00%
EPS 0.85 3.26 5.40 7.16 47.90 5.91 3.41 -20.66%
  YoY % -73.93% -39.63% -24.58% -85.05% 710.49% 73.31% -
  Horiz. % 24.93% 95.60% 158.36% 209.97% 1,404.69% 173.31% 100.00%
DPS 3.94 3.92 3.25 5.33 3.74 2.57 1.81 13.84%
  YoY % 0.51% 20.62% -39.02% 42.51% 45.53% 41.99% -
  Horiz. % 217.68% 216.57% 179.56% 294.48% 206.63% 141.99% 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 0.79 0.89 1.16 1.77 4.47 3.03 2.90 -19.48%
  YoY % -11.24% -23.28% -34.46% -60.40% 47.52% 4.48% -
  Horiz. % 27.24% 30.69% 40.00% 61.03% 154.14% 104.48% 100.00%
P/EPS 158.31 44.84 32.45 34.35 4.71 19.32 22.01 38.92%
  YoY % 253.06% 38.18% -5.53% 629.30% -75.62% -12.22% -
  Horiz. % 719.26% 203.73% 147.43% 156.07% 21.40% 87.78% 100.00%
EY 0.63 2.23 3.08 2.91 21.22 5.18 4.54 -28.04%
  YoY % -71.75% -27.60% 5.84% -86.29% 309.65% 14.10% -
  Horiz. % 13.88% 49.12% 67.84% 64.10% 467.40% 114.10% 100.00%
DY 2.90 2.68 1.86 2.16 1.66 2.27 2.41 3.13%
  YoY % 8.21% 44.09% -13.89% 30.12% -26.87% -5.81% -
  Horiz. % 120.33% 111.20% 77.18% 89.63% 68.88% 94.19% 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 0.76 1.01 1.06 1.65 4.41 2.97 3.04 -20.62%
  YoY % -24.75% -4.72% -35.76% -62.59% 48.48% -2.30% -
  Horiz. % 25.00% 33.22% 34.87% 54.28% 145.07% 97.70% 100.00%
P/EPS 152.57 51.16 29.54 32.01 4.65 18.97 23.03 37.03%
  YoY % 198.22% 73.19% -7.72% 588.39% -75.49% -17.63% -
  Horiz. % 662.48% 222.15% 128.27% 138.99% 20.19% 82.37% 100.00%
EY 0.66 1.95 3.39 3.12 21.53 5.27 4.34 -26.93%
  YoY % -66.15% -42.48% 8.65% -85.51% 308.54% 21.43% -
  Horiz. % 15.21% 44.93% 78.11% 71.89% 496.08% 121.43% 100.00%
DY 3.01 2.35 2.04 2.32 1.68 2.31 2.30 4.58%
  YoY % 28.09% 15.20% -12.07% 38.10% -27.27% 0.43% -
  Horiz. % 130.87% 102.17% 88.70% 100.87% 73.04% 100.43% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
4. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
5. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers