[BJFOOD] QoQ Annualized Quarter Result on 31-Oct-2016 [#2]

Stock

[BJFOOD] BERJAYA FOOD BERHAD

Announcement Date

06-Dec-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Oct-2016 [#2]

Profit Trend

QoQ- 0.32%

YoY- -18.47%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Annualized Quarter Result
Revenue	617,560	605,443	605,360	580,964	565,480	554,363	553,466	7.58%
YoY %	2.00%	0.01%	4.20%	2.74%	2.01%	0.16%	-	-
Horiz. %	111.58%	109.39%	109.38%	104.97%	102.17%	100.16%	100.00%	-
PBT	35,028	24,612	31,497	30,010	29,792	35,615	38,364	-5.88%
YoY %	42.32%	-21.86%	4.96%	0.73%	-16.35%	-7.17%	-	-
Horiz. %	91.30%	64.15%	82.10%	78.22%	77.66%	92.83%	100.00%	-
Tax	-16,276	-18,426	-15,329	-13,284	-12,472	-18,073	-14,749	6.79%
YoY %	11.67%	-20.20%	-15.39%	-6.51%	30.99%	-22.54%	-	-
Horiz. %	110.35%	124.93%	103.93%	90.07%	84.56%	122.54%	100.00%	-
NP	18,752	6,186	16,168	16,726	17,320	17,542	23,614	-14.25%
YoY %	203.14%	-61.74%	-3.34%	-3.43%	-1.27%	-25.71%	-	-
Horiz. %	79.41%	26.20%	68.47%	70.83%	73.35%	74.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,352	11,345	19,614	20,072	20,008	21,290	26,280	-12.93%
YoY %	88.21%	-42.16%	-2.28%	0.32%	-6.02%	-18.99%	-	-
Horiz. %	81.25%	43.17%	74.63%	76.38%	76.13%	81.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.47%	74.87%	48.67%	44.27%	41.86%	50.75%	38.44%	-
YoY %	-37.93%	53.83%	9.94%	5.76%	-17.52%	32.02%	-	-
Horiz. %	120.89%	194.77%	126.61%	115.17%	108.90%	132.02%	100.00%	-
Total Cost	598,808	599,257	589,192	564,238	548,160	536,821	529,852	8.50%
YoY %	-0.07%	1.71%	4.42%	2.93%	2.11%	1.32%	-	-
Horiz. %	113.01%	113.10%	111.20%	106.49%	103.46%	101.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	394,526	393,431	399,040	400,647	401,372	396,722	398,855	-0.72%
YoY %	0.28%	-1.41%	-0.40%	-0.18%	1.17%	-0.53%	-	-
Horiz. %	98.91%	98.64%	100.05%	100.45%	100.63%	99.47%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Dividend
Div	14,931	13,148	12,541	11,318	7,578	15,965	16,268	-5.56%
YoY %	13.56%	4.84%	10.81%	49.35%	-52.53%	-1.86%	-	-
Horiz. %	91.78%	80.82%	77.09%	69.57%	46.58%	98.14%	100.00%	-
Div Payout %	69.93%	115.89%	63.94%	56.39%	37.88%	74.99%	61.90%	-
YoY %	-39.66%	81.25%	13.39%	48.86%	-49.49%	21.15%	-	-
Horiz. %	112.97%	187.22%	103.30%	91.10%	61.20%	121.15%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Equity
Net Worth	394,526	393,431	399,040	400,647	401,372	396,722	398,855	-0.72%
YoY %	0.28%	-1.41%	-0.40%	-0.18%	1.17%	-0.53%	-	-
Horiz. %	98.91%	98.64%	100.05%	100.45%	100.63%	99.47%	100.00%	-
NOSH	373,286	375,662	376,240	377,293	378,939	375,648	375,428	-0.38%
YoY %	-0.63%	-0.15%	-0.28%	-0.43%	0.88%	0.06%	-	-
Horiz. %	99.43%	100.06%	100.22%	100.50%	100.94%	100.06%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Ratio Analysis
NP Margin	3.04%	1.02%	2.67%	2.88%	3.06%	3.16%	4.27%	-
YoY %	198.04%	-61.80%	-7.29%	-5.88%	-3.16%	-26.00%	-	-
Horiz. %	71.19%	23.89%	62.53%	67.45%	71.66%	74.00%	100.00%	-
ROE	5.41%	2.88%	4.92%	5.01%	4.98%	5.37%	6.59%	-
YoY %	87.85%	-41.46%	-1.80%	0.60%	-7.26%	-18.51%	-	-
Horiz. %	82.09%	43.70%	74.66%	76.02%	75.57%	81.49%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Per Share
RPS	165.44	161.17	160.90	153.98	149.23	147.57	147.42	7.99%
YoY %	2.65%	0.17%	4.49%	3.18%	1.12%	0.10%	-	-
Horiz. %	112.22%	109.33%	109.14%	104.45%	101.23%	100.10%	100.00%	-
EPS	5.72	3.02	5.21	5.32	5.28	5.66	7.00	-12.60%
YoY %	89.40%	-42.03%	-2.07%	0.76%	-6.71%	-19.14%	-	-
Horiz. %	81.71%	43.14%	74.43%	76.00%	75.43%	80.86%	100.00%	-
DPS	4.00	3.50	3.33	3.00	2.00	4.25	4.33	-5.15%
YoY %	14.29%	5.11%	11.00%	50.00%	-52.94%	-1.85%	-	-
Horiz. %	92.38%	80.83%	76.91%	69.28%	46.19%	98.15%	100.00%	-
NAPS	1.0569	1.0473	1.0606	1.0619	1.0592	1.0561	1.0624	-0.34%
YoY %	0.92%	-1.25%	-0.12%	0.25%	0.29%	-0.59%	-	-
Horiz. %	99.48%	98.58%	99.83%	99.95%	99.70%	99.41%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 375,671
RPS	31.71	31.09	31.08	29.83	29.03	28.46	28.42	7.58%
YoY %	1.99%	0.03%	4.19%	2.76%	2.00%	0.14%	-	-
Horiz. %	111.58%	109.39%	109.36%	104.96%	102.15%	100.14%	100.00%	-
EPS	1.10	0.58	1.01	1.03	1.03	1.09	1.35	-12.77%
YoY %	89.66%	-42.57%	-1.94%	0.00%	-5.50%	-19.26%	-	-
Horiz. %	81.48%	42.96%	74.81%	76.30%	76.30%	80.74%	100.00%	-
DPS	0.77	0.68	0.64	0.58	0.39	0.82	0.84	-5.64%
YoY %	13.24%	6.25%	10.34%	48.72%	-52.44%	-2.38%	-	-
Horiz. %	91.67%	80.95%	76.19%	69.05%	46.43%	97.62%	100.00%	-
NAPS	0.2026	0.202	0.2049	0.2057	0.2061	0.2037	0.2048	-0.71%
YoY %	0.30%	-1.42%	-0.39%	-0.19%	1.18%	-0.54%	-	-
Horiz. %	98.93%	98.63%	100.05%	100.44%	100.63%	99.46%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	-
Price	1.40	1.74	1.74	1.78	1.67	1.88	2.05	-
P/RPS	0.85	1.08	1.08	1.16	1.12	1.27	1.39	-27.97%
YoY %	-21.30%	0.00%	-6.90%	3.57%	-11.81%	-8.63%	-	-
Horiz. %	61.15%	77.70%	77.70%	83.45%	80.58%	91.37%	100.00%	-
P/EPS	24.48	57.62	33.38	33.46	31.63	33.17	29.29	-11.28%
YoY %	-57.51%	72.62%	-0.24%	5.79%	-4.64%	13.25%	-	-
Horiz. %	83.58%	196.72%	113.96%	114.24%	107.99%	113.25%	100.00%	-
EY	4.09	1.74	3.00	2.99	3.16	3.01	3.41	12.90%
YoY %	135.06%	-42.00%	0.33%	-5.38%	4.98%	-11.73%	-	-
Horiz. %	119.94%	51.03%	87.98%	87.68%	92.67%	88.27%	100.00%	-
DY	2.86	2.01	1.92	1.69	1.20	2.26	2.11	22.50%
YoY %	42.29%	4.69%	13.61%	40.83%	-46.90%	7.11%	-	-
Horiz. %	135.55%	95.26%	91.00%	80.09%	56.87%	107.11%	100.00%	-
P/NAPS	1.32	1.66	1.64	1.68	1.58	1.78	1.93	-22.39%
YoY %	-20.48%	1.22%	-2.38%	6.33%	-11.24%	-7.77%	-	-
Horiz. %	68.39%	86.01%	84.97%	87.05%	81.87%	92.23%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	15/09/17	14/06/17	15/03/17	06/12/16	07/09/16	10/06/16	09/03/16	-
Price	1.53	1.53	1.86	1.62	1.64	1.88	2.04	-
P/RPS	0.92	0.95	1.16	1.05	1.10	1.27	1.38	-23.70%
YoY %	-3.16%	-18.10%	10.48%	-4.55%	-13.39%	-7.97%	-	-
Horiz. %	66.67%	68.84%	84.06%	76.09%	79.71%	92.03%	100.00%	-
P/EPS	26.75	50.66	35.68	30.45	31.06	33.17	29.14	-5.55%
YoY %	-47.20%	41.98%	17.18%	-1.96%	-6.36%	13.83%	-	-
Horiz. %	91.80%	173.85%	122.44%	104.50%	106.59%	113.83%	100.00%	-
EY	3.74	1.97	2.80	3.28	3.22	3.01	3.43	5.94%
YoY %	89.85%	-29.64%	-14.63%	1.86%	6.98%	-12.24%	-	-
Horiz. %	109.04%	57.43%	81.63%	95.63%	93.88%	87.76%	100.00%	-
DY	2.61	2.29	1.79	1.85	1.22	2.26	2.12	14.88%
YoY %	13.97%	27.93%	-3.24%	51.64%	-46.02%	6.60%	-	-
Horiz. %	123.11%	108.02%	84.43%	87.26%	57.55%	106.60%	100.00%	-
P/NAPS	1.45	1.46	1.75	1.53	1.55	1.78	1.92	-17.08%
YoY %	-0.68%	-16.57%	14.38%	-1.29%	-12.92%	-7.29%	-	-
Horiz. %	75.52%	76.04%	91.15%	79.69%	80.73%	92.71%	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 - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

313

PTRANS

PERAK TRANSIT BERHAD

298

HLIND

HONG LEONG INDUSTRIES BHD

291

JCY

JCY INTERNATIONAL BERHAD

217

PBBANK

PUBLIC BANK BHD

160

GENTING

GENTING BHD

152

MAYBANK

MALAYAN BANKING BHD

134

GENM

GENTING MALAYSIA BERHAD

131

YTLPOWR

YTL POWER INTERNATIONAL BHD

107

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

EDUSPEC-OR

0.005

0.00

75,002,700

HUBLINE

0.065

+0.005

65,800,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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