[BJFOOD] QoQ Annualized Quarter Result on 31-Jan-2017 [#3]

Stock

[BJFOOD] BERJAYA FOOD BERHAD

Announcement Date

15-Mar-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Jan-2017 [#3]

Profit Trend

QoQ- -2.28%

YoY- -25.36%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Annualized Quarter Result
Revenue	630,336	617,560	605,443	605,360	580,964	565,480	554,363	8.91%
YoY %	2.07%	2.00%	0.01%	4.20%	2.74%	2.01%	-	-
Horiz. %	113.70%	111.40%	109.21%	109.20%	104.80%	102.01%	100.00%	-
PBT	36,538	35,028	24,612	31,497	30,010	29,792	35,615	1.71%
YoY %	4.31%	42.32%	-21.86%	4.96%	0.73%	-16.35%	-	-
Horiz. %	102.59%	98.35%	69.11%	88.44%	84.26%	83.65%	100.00%	-
Tax	-16,176	-16,276	-18,426	-15,329	-13,284	-12,472	-18,073	-7.10%
YoY %	0.61%	11.67%	-20.20%	-15.39%	-6.51%	30.99%	-	-
Horiz. %	89.50%	90.06%	101.95%	84.82%	73.50%	69.01%	100.00%	-
NP	20,362	18,752	6,186	16,168	16,726	17,320	17,542	10.41%
YoY %	8.59%	203.14%	-61.74%	-3.34%	-3.43%	-1.27%	-	-
Horiz. %	116.08%	106.90%	35.26%	92.17%	95.35%	98.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,300	21,352	11,345	19,614	20,072	20,008	21,290	3.12%
YoY %	4.44%	88.21%	-42.16%	-2.28%	0.32%	-6.02%	-	-
Horiz. %	104.74%	100.29%	53.29%	92.13%	94.28%	93.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.27%	46.47%	74.87%	48.67%	44.27%	41.86%	50.75%	-
YoY %	-4.73%	-37.93%	53.83%	9.94%	5.76%	-17.52%	-	-
Horiz. %	87.23%	91.57%	147.53%	95.90%	87.23%	82.48%	100.00%	-
Total Cost	609,974	598,808	599,257	589,192	564,238	548,160	536,821	8.86%
YoY %	1.86%	-0.07%	1.71%	4.42%	2.93%	2.11%	-	-
Horiz. %	113.63%	111.55%	111.63%	109.76%	105.11%	102.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	400,123	394,526	393,431	399,040	400,647	401,372	396,722	0.56%
YoY %	1.42%	0.28%	-1.41%	-0.40%	-0.18%	1.17%	-	-
Horiz. %	100.86%	99.45%	99.17%	100.58%	100.99%	101.17%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Dividend
Div	15,016	14,931	13,148	12,541	11,318	7,578	15,965	-3.99%
YoY %	0.57%	13.56%	4.84%	10.81%	49.35%	-52.53%	-	-
Horiz. %	94.06%	93.52%	82.36%	78.55%	70.89%	47.47%	100.00%	-
Div Payout %	67.34%	69.93%	115.89%	63.94%	56.39%	37.88%	74.99%	-
YoY %	-3.70%	-39.66%	81.25%	13.39%	48.86%	-49.49%	-	-
Horiz. %	89.80%	93.25%	154.54%	85.26%	75.20%	50.51%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Equity
Net Worth	400,123	394,526	393,431	399,040	400,647	401,372	396,722	0.56%
YoY %	1.42%	0.28%	-1.41%	-0.40%	-0.18%	1.17%	-	-
Horiz. %	100.86%	99.45%	99.17%	100.58%	100.99%	101.17%	100.00%	-
NOSH	375,420	373,286	375,662	376,240	377,293	378,939	375,648	-0.04%
YoY %	0.57%	-0.63%	-0.15%	-0.28%	-0.43%	0.88%	-	-
Horiz. %	99.94%	99.37%	100.00%	100.16%	100.44%	100.88%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Ratio Analysis
NP Margin	3.23%	3.04%	1.02%	2.67%	2.88%	3.06%	3.16%	-
YoY %	6.25%	198.04%	-61.80%	-7.29%	-5.88%	-3.16%	-	-
Horiz. %	102.22%	96.20%	32.28%	84.49%	91.14%	96.84%	100.00%	-
ROE	5.57%	5.41%	2.88%	4.92%	5.01%	4.98%	5.37%	-
YoY %	2.96%	87.85%	-41.46%	-1.80%	0.60%	-7.26%	-	-
Horiz. %	103.72%	100.74%	53.63%	91.62%	93.30%	92.74%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Per Share
RPS	167.90	165.44	161.17	160.90	153.98	149.23	147.57	8.95%
YoY %	1.49%	2.65%	0.17%	4.49%	3.18%	1.12%	-	-
Horiz. %	113.78%	112.11%	109.22%	109.03%	104.34%	101.12%	100.00%	-
EPS	5.94	5.72	3.02	5.21	5.32	5.28	5.66	3.26%
YoY %	3.85%	89.40%	-42.03%	-2.07%	0.76%	-6.71%	-	-
Horiz. %	104.95%	101.06%	53.36%	92.05%	93.99%	93.29%	100.00%	-
DPS	4.00	4.00	3.50	3.33	3.00	2.00	4.25	-3.95%
YoY %	0.00%	14.29%	5.11%	11.00%	50.00%	-52.94%	-	-
Horiz. %	94.12%	94.12%	82.35%	78.35%	70.59%	47.06%	100.00%	-
NAPS	1.0658	1.0569	1.0473	1.0606	1.0619	1.0592	1.0561	0.60%
YoY %	0.84%	0.92%	-1.25%	-0.12%	0.25%	0.29%	-	-
Horiz. %	100.92%	100.08%	99.17%	100.43%	100.55%	100.29%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 374,000
RPS	32.36	31.71	31.09	31.08	29.83	29.03	28.46	8.91%
YoY %	2.05%	1.99%	0.03%	4.19%	2.76%	2.00%	-	-
Horiz. %	113.70%	111.42%	109.24%	109.21%	104.81%	102.00%	100.00%	-
EPS	1.14	1.10	0.58	1.01	1.03	1.03	1.09	3.02%
YoY %	3.64%	89.66%	-42.57%	-1.94%	0.00%	-5.50%	-	-
Horiz. %	104.59%	100.92%	53.21%	92.66%	94.50%	94.50%	100.00%	-
DPS	0.77	0.77	0.68	0.64	0.58	0.39	0.82	-4.09%
YoY %	0.00%	13.24%	6.25%	10.34%	48.72%	-52.44%	-	-
Horiz. %	93.90%	93.90%	82.93%	78.05%	70.73%	47.56%	100.00%	-
NAPS	0.2054	0.2026	0.202	0.2049	0.2057	0.2061	0.2037	0.55%
YoY %	1.38%	0.30%	-1.42%	-0.39%	-0.19%	1.18%	-	-
Horiz. %	100.83%	99.46%	99.17%	100.59%	100.98%	101.18%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	-
Price	1.49	1.40	1.74	1.74	1.78	1.67	1.88	-
P/RPS	0.89	0.85	1.08	1.08	1.16	1.12	1.27	-21.05%
YoY %	4.71%	-21.30%	0.00%	-6.90%	3.57%	-11.81%	-	-
Horiz. %	70.08%	66.93%	85.04%	85.04%	91.34%	88.19%	100.00%	-
P/EPS	25.08	24.48	57.62	33.38	33.46	31.63	33.17	-16.96%
YoY %	2.45%	-57.51%	72.62%	-0.24%	5.79%	-4.64%	-	-
Horiz. %	75.61%	73.80%	173.71%	100.63%	100.87%	95.36%	100.00%	-
EY	3.99	4.09	1.74	3.00	2.99	3.16	3.01	20.60%
YoY %	-2.44%	135.06%	-42.00%	0.33%	-5.38%	4.98%	-	-
Horiz. %	132.56%	135.88%	57.81%	99.67%	99.34%	104.98%	100.00%	-
DY	2.68	2.86	2.01	1.92	1.69	1.20	2.26	11.99%
YoY %	-6.29%	42.29%	4.69%	13.61%	40.83%	-46.90%	-	-
Horiz. %	118.58%	126.55%	88.94%	84.96%	74.78%	53.10%	100.00%	-
P/NAPS	1.40	1.32	1.66	1.64	1.68	1.58	1.78	-14.75%
YoY %	6.06%	-20.48%	1.22%	-2.38%	6.33%	-11.24%	-	-
Horiz. %	78.65%	74.16%	93.26%	92.13%	94.38%	88.76%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	13/12/17	15/09/17	14/06/17	15/03/17	06/12/16	07/09/16	10/06/16	-
Price	1.70	1.53	1.53	1.86	1.62	1.64	1.88	-
P/RPS	1.01	0.92	0.95	1.16	1.05	1.10	1.27	-14.12%
YoY %	9.78%	-3.16%	-18.10%	10.48%	-4.55%	-13.39%	-	-
Horiz. %	79.53%	72.44%	74.80%	91.34%	82.68%	86.61%	100.00%	-
P/EPS	28.62	26.75	50.66	35.68	30.45	31.06	33.17	-9.34%
YoY %	6.99%	-47.20%	41.98%	17.18%	-1.96%	-6.36%	-	-
Horiz. %	86.28%	80.65%	152.73%	107.57%	91.80%	93.64%	100.00%	-
EY	3.49	3.74	1.97	2.80	3.28	3.22	3.01	10.33%
YoY %	-6.68%	89.85%	-29.64%	-14.63%	1.86%	6.98%	-	-
Horiz. %	115.95%	124.25%	65.45%	93.02%	108.97%	106.98%	100.00%	-
DY	2.35	2.61	2.29	1.79	1.85	1.22	2.26	2.63%
YoY %	-9.96%	13.97%	27.93%	-3.24%	51.64%	-46.02%	-	-
Horiz. %	103.98%	115.49%	101.33%	79.20%	81.86%	53.98%	100.00%	-
P/NAPS	1.60	1.45	1.46	1.75	1.53	1.55	1.78	-6.84%
YoY %	10.34%	-0.68%	-16.57%	14.38%	-1.29%	-12.92%	-	-
Horiz. %	89.89%	81.46%	82.02%	98.31%	85.96%	87.08%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos