[BJFOOD] QoQ Annualized Quarter Result on 30-Apr-2017 [#4]

Stock

[BJFOOD] BERJAYA FOOD BERHAD

Announcement Date

14-Jun-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

30-Apr-2017 [#4]

Profit Trend

QoQ- -42.16%

YoY- -46.71%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Annualized Quarter Result
Revenue	639,474	630,336	617,560	605,443	605,360	580,964	565,480	8.51%
YoY %	1.45%	2.07%	2.00%	0.01%	4.20%	2.74%	-	-
Horiz. %	113.09%	111.47%	109.21%	107.07%	107.05%	102.74%	100.00%	-
PBT	17,912	36,538	35,028	24,612	31,497	30,010	29,792	-28.69%
YoY %	-50.98%	4.31%	42.32%	-21.86%	4.96%	0.73%	-	-
Horiz. %	60.12%	122.64%	117.58%	82.61%	105.72%	100.73%	100.00%	-
Tax	-18,786	-16,176	-16,276	-18,426	-15,329	-13,284	-12,472	31.30%
YoY %	-16.14%	0.61%	11.67%	-20.20%	-15.39%	-6.51%	-	-
Horiz. %	150.63%	129.70%	130.50%	147.74%	122.91%	106.51%	100.00%	-
NP	-874	20,362	18,752	6,186	16,168	16,726	17,320	-
YoY %	-104.29%	8.59%	203.14%	-61.74%	-3.34%	-3.43%	-	-
Horiz. %	-5.05%	117.56%	108.27%	35.72%	93.35%	96.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	405	22,300	21,352	11,345	19,614	20,072	20,008	-92.51%
YoY %	-98.18%	4.44%	88.21%	-42.16%	-2.28%	0.32%	-	-
Horiz. %	2.02%	111.46%	106.72%	56.70%	98.03%	100.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	104.88%	44.27%	46.47%	74.87%	48.67%	44.27%	41.86%	-
YoY %	136.91%	-4.73%	-37.93%	53.83%	9.94%	5.76%	-	-
Horiz. %	250.55%	105.76%	111.01%	178.86%	116.27%	105.76%	100.00%	-
Total Cost	640,349	609,974	598,808	599,257	589,192	564,238	548,160	10.88%
YoY %	4.98%	1.86%	-0.07%	1.71%	4.42%	2.93%	-	-
Horiz. %	116.82%	111.28%	109.24%	109.32%	107.49%	102.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	387,522	400,123	394,526	393,431	399,040	400,647	401,372	-2.30%
YoY %	-3.15%	1.42%	0.28%	-1.41%	-0.40%	-0.18%	-	-
Horiz. %	96.55%	99.69%	98.29%	98.02%	99.42%	99.82%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Dividend
Div	15,050	15,016	14,931	13,148	12,541	11,318	7,578	57.80%
YoY %	0.23%	0.57%	13.56%	4.84%	10.81%	49.35%	-	-
Horiz. %	198.60%	198.15%	197.03%	173.50%	165.49%	149.35%	100.00%	-
Div Payout %	3,713.21%	67.34%	69.93%	115.89%	63.94%	56.39%	37.88%	-
YoY %	5,414.12%	-3.70%	-39.66%	81.25%	13.39%	48.86%	-	-
Horiz. %	9,802.56%	177.77%	184.61%	305.94%	168.80%	148.86%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Equity
Net Worth	387,522	400,123	394,526	393,431	399,040	400,647	401,372	-2.30%
YoY %	-3.15%	1.42%	0.28%	-1.41%	-0.40%	-0.18%	-	-
Horiz. %	96.55%	99.69%	98.29%	98.02%	99.42%	99.82%	100.00%	-
NOSH	381,564	375,420	373,286	375,662	376,240	377,293	378,939	0.46%
YoY %	1.64%	0.57%	-0.63%	-0.15%	-0.28%	-0.43%	-	-
Horiz. %	100.69%	99.07%	98.51%	99.14%	99.29%	99.57%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Ratio Analysis
NP Margin	-0.14%	3.23%	3.04%	1.02%	2.67%	2.88%	3.06%	-
YoY %	-104.33%	6.25%	198.04%	-61.80%	-7.29%	-5.88%	-	-
Horiz. %	-4.58%	105.56%	99.35%	33.33%	87.25%	94.12%	100.00%	-
ROE	0.10%	5.57%	5.41%	2.88%	4.92%	5.01%	4.98%	-
YoY %	-98.20%	2.96%	87.85%	-41.46%	-1.80%	0.60%	-	-
Horiz. %	2.01%	111.85%	108.63%	57.83%	98.80%	100.60%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Per Share
RPS	169.95	167.90	165.44	161.17	160.90	153.98	149.23	9.02%
YoY %	1.22%	1.49%	2.65%	0.17%	4.49%	3.18%	-	-
Horiz. %	113.88%	112.51%	110.86%	108.00%	107.82%	103.18%	100.00%	-
EPS	0.11	5.94	5.72	3.02	5.21	5.32	5.28	-92.37%
YoY %	-98.15%	3.85%	89.40%	-42.03%	-2.07%	0.76%	-	-
Horiz. %	2.08%	112.50%	108.33%	57.20%	98.67%	100.76%	100.00%	-
DPS	4.00	4.00	4.00	3.50	3.33	3.00	2.00	58.53%
YoY %	0.00%	0.00%	14.29%	5.11%	11.00%	50.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	175.00%	166.50%	150.00%	100.00%	-
NAPS	1.0299	1.0658	1.0569	1.0473	1.0606	1.0619	1.0592	-1.84%
YoY %	-3.37%	0.84%	0.92%	-1.25%	-0.12%	0.25%	-	-
Horiz. %	97.23%	100.62%	99.78%	98.88%	100.13%	100.25%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 374,000
RPS	32.83	32.36	31.71	31.09	31.08	29.83	29.03	8.52%
YoY %	1.45%	2.05%	1.99%	0.03%	4.19%	2.76%	-	-
Horiz. %	113.09%	111.47%	109.23%	107.10%	107.06%	102.76%	100.00%	-
EPS	0.02	1.14	1.10	0.58	1.01	1.03	1.03	-92.72%
YoY %	-98.25%	3.64%	89.66%	-42.57%	-1.94%	0.00%	-	-
Horiz. %	1.94%	110.68%	106.80%	56.31%	98.06%	100.00%	100.00%	-
DPS	0.77	0.77	0.77	0.68	0.64	0.58	0.39	57.18%
YoY %	0.00%	0.00%	13.24%	6.25%	10.34%	48.72%	-	-
Horiz. %	197.44%	197.44%	197.44%	174.36%	164.10%	148.72%	100.00%	-
NAPS	0.199	0.2054	0.2026	0.202	0.2049	0.2057	0.2061	-2.30%
YoY %	-3.12%	1.38%	0.30%	-1.42%	-0.39%	-0.19%	-	-
Horiz. %	96.56%	99.66%	98.30%	98.01%	99.42%	99.81%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	-
Price	1.75	1.49	1.40	1.74	1.74	1.78	1.67	-
P/RPS	1.03	0.89	0.85	1.08	1.08	1.16	1.12	-5.41%
YoY %	15.73%	4.71%	-21.30%	0.00%	-6.90%	3.57%	-	-
Horiz. %	91.96%	79.46%	75.89%	96.43%	96.43%	103.57%	100.00%	-
P/EPS	1,624.53	25.08	24.48	57.62	33.38	33.46	31.63	1271.83%
YoY %	6,377.39%	2.45%	-57.51%	72.62%	-0.24%	5.79%	-	-
Horiz. %	5,136.04%	79.29%	77.39%	182.17%	105.53%	105.79%	100.00%	-
EY	0.06	3.99	4.09	1.74	3.00	2.99	3.16	-92.83%
YoY %	-98.50%	-2.44%	135.06%	-42.00%	0.33%	-5.38%	-	-
Horiz. %	1.90%	126.27%	129.43%	55.06%	94.94%	94.62%	100.00%	-
DY	2.29	2.68	2.86	2.01	1.92	1.69	1.20	53.67%
YoY %	-14.55%	-6.29%	42.29%	4.69%	13.61%	40.83%	-	-
Horiz. %	190.83%	223.33%	238.33%	167.50%	160.00%	140.83%	100.00%	-
P/NAPS	1.70	1.40	1.32	1.66	1.64	1.68	1.58	4.98%
YoY %	21.43%	6.06%	-20.48%	1.22%	-2.38%	6.33%	-	-
Horiz. %	107.59%	88.61%	83.54%	105.06%	103.80%	106.33%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	15/03/18	13/12/17	15/09/17	14/06/17	15/03/17	06/12/16	07/09/16	-
Price	1.83	1.70	1.53	1.53	1.86	1.62	1.64	-
P/RPS	1.08	1.01	0.92	0.95	1.16	1.05	1.10	-1.21%
YoY %	6.93%	9.78%	-3.16%	-18.10%	10.48%	-4.55%	-	-
Horiz. %	98.18%	91.82%	83.64%	86.36%	105.45%	95.45%	100.00%	-
P/EPS	1,698.80	28.62	26.75	50.66	35.68	30.45	31.06	1330.41%
YoY %	5,835.71%	6.99%	-47.20%	41.98%	17.18%	-1.96%	-	-
Horiz. %	5,469.41%	92.14%	86.12%	163.10%	114.87%	98.04%	100.00%	-
EY	0.06	3.49	3.74	1.97	2.80	3.28	3.22	-92.92%
YoY %	-98.28%	-6.68%	89.85%	-29.64%	-14.63%	1.86%	-	-
Horiz. %	1.86%	108.39%	116.15%	61.18%	86.96%	101.86%	100.00%	-
DY	2.19	2.35	2.61	2.29	1.79	1.85	1.22	47.54%
YoY %	-6.81%	-9.96%	13.97%	27.93%	-3.24%	51.64%	-	-
Horiz. %	179.51%	192.62%	213.93%	187.70%	146.72%	151.64%	100.00%	-
P/NAPS	1.78	1.60	1.45	1.46	1.75	1.53	1.55	9.63%
YoY %	11.25%	10.34%	-0.68%	-16.57%	14.38%	-1.29%	-	-
Horiz. %	114.84%	103.23%	93.55%	94.19%	112.90%	98.71%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 June 2024

MQ Trader

MQ Trading Signals

2024-06-21 16:15:00

EMA 5

5 Mins

BUY

2024-06-21 12:20:00

EMA 5

10 Mins

SELL

2024-06-21 12:10:00

EMA 5

5 Mins

SELL

2024-06-21 12:00:00

ADX

5 Mins

SELL

2024-06-21 12:00:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

887

GENTING

GENTING BHD

634

MPI

MALAYSIAN PACIFIC INDUSTRIES

594

NOTION

NOTION VTEC BHD

577

PTRANS

PERAK TRANSIT BERHAD

526

HLIND

HONG LEONG INDUSTRIES BHD

493

DNEX

DAGANG NEXCHANGE BERHAD

442

PBBANK

PUBLIC BANK BHD

419

TOPGLOV

TOP GLOVE CORPORATION BHD

331

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More