[BJFOOD] QoQ 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- -172.0%

YoY- -206.28%

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
Quarter Result
Revenue	164,438	160,778	154,390	151,423	163,538	149,112	141,370	10.57%
YoY %	2.28%	4.14%	1.96%	-7.41%	9.67%	5.48%	-	-
Horiz. %	116.32%	113.73%	109.21%	107.11%	115.68%	105.48%	100.00%	-
PBT	-4,835	9,512	8,757	989	8,618	7,557	7,448	-
YoY %	-150.83%	8.62%	785.44%	-88.52%	14.04%	1.46%	-	-
Horiz. %	-64.92%	127.71%	117.58%	13.28%	115.71%	101.46%	100.00%	-
Tax	-6,002	-4,019	-4,069	-6,929	-4,855	-3,524	-3,118	54.55%
YoY %	-49.34%	1.23%	41.28%	-42.72%	-37.77%	-13.02%	-	-
Horiz. %	192.50%	128.90%	130.50%	222.23%	155.71%	113.02%	100.00%	-
NP	-10,837	5,493	4,688	-5,940	3,763	4,033	4,330	-
YoY %	-297.29%	17.17%	178.92%	-257.85%	-6.69%	-6.86%	-	-
Horiz. %	-250.28%	126.86%	108.27%	-137.18%	86.91%	93.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-10,846	5,812	5,338	-3,366	4,675	5,034	5,002	-
YoY %	-286.61%	8.88%	258.59%	-172.00%	-7.13%	0.64%	-	-
Horiz. %	-216.83%	116.19%	106.72%	-67.29%	93.46%	100.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	42.25%	46.47%	700.61%	56.34%	46.63%	41.86%	-
YoY %	-	-9.08%	-93.37%	1,143.54%	20.82%	11.40%	-	-
Horiz. %	-	100.93%	111.01%	1,673.70%	134.59%	111.40%	100.00%	-
Total Cost	175,275	155,285	149,702	157,363	159,775	145,079	137,040	17.77%
YoY %	12.87%	3.73%	-4.87%	-1.51%	10.13%	5.87%	-	-
Horiz. %	127.90%	113.31%	109.24%	114.83%	116.59%	105.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	387,522	399,640	394,526	391,690	396,664	398,925	401,372	-2.30%
YoY %	-3.03%	1.30%	0.72%	-1.25%	-0.57%	-0.61%	-	-
Horiz. %	96.55%	99.57%	98.29%	97.59%	98.83%	99.39%	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	3,762	3,749	3,732	3,740	3,740	3,756	1,894	57.81%
YoY %	0.35%	0.46%	-0.21%	0.00%	-0.43%	98.31%	-	-
Horiz. %	198.63%	197.94%	197.04%	197.47%	197.47%	198.31%	100.00%	-
Div Payout %	0.00%	64.52%	69.93%	0.00%	80.00%	74.63%	37.88%	-
YoY %	0.00%	-7.74%	0.00%	0.00%	7.20%	97.02%	-	-
Horiz. %	0.00%	170.33%	184.61%	0.00%	211.19%	197.02%	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	399,640	394,526	391,690	396,664	398,925	401,372	-2.30%
YoY %	-3.03%	1.30%	0.72%	-1.25%	-0.57%	-0.61%	-	-
Horiz. %	96.55%	99.57%	98.29%	97.59%	98.83%	99.39%	100.00%	-
NOSH	381,564	374,967	373,286	374,000	374,000	375,671	378,939	0.46%
YoY %	1.76%	0.45%	-0.19%	0.00%	-0.44%	-0.86%	-	-
Horiz. %	100.69%	98.95%	98.51%	98.70%	98.70%	99.14%	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	-6.59%	3.42%	3.04%	-3.92%	2.30%	2.70%	3.06%	-
YoY %	-292.69%	12.50%	177.55%	-270.43%	-14.81%	-11.76%	-	-
Horiz. %	-215.36%	111.76%	99.35%	-128.10%	75.16%	88.24%	100.00%	-
ROE	-2.80%	1.45%	1.35%	-0.86%	1.18%	1.26%	1.25%	-
YoY %	-293.10%	7.41%	256.98%	-172.88%	-6.35%	0.80%	-	-
Horiz. %	-224.00%	116.00%	108.00%	-68.80%	94.40%	100.80%	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	43.70	42.88	41.36	40.49	43.73	39.69	37.31	11.08%
YoY %	1.91%	3.68%	2.15%	-7.41%	10.18%	6.38%	-	-
Horiz. %	117.13%	114.93%	110.85%	108.52%	117.21%	106.38%	100.00%	-
EPS	-2.88	1.55	1.43	-0.90	1.25	1.34	1.32	-
YoY %	-285.81%	8.39%	258.89%	-172.00%	-6.72%	1.52%	-	-
Horiz. %	-218.18%	117.42%	108.33%	-68.18%	94.70%	101.52%	100.00%	-
DPS	1.00	1.00	1.00	1.00	1.00	1.00	0.50	58.53%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.00%	200.00%	200.00%	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	8.44	8.26	7.93	7.77	8.40	7.66	7.26	10.53%
YoY %	2.18%	4.16%	2.06%	-7.50%	9.66%	5.51%	-	-
Horiz. %	116.25%	113.77%	109.23%	107.02%	115.70%	105.51%	100.00%	-
EPS	-0.56	0.30	0.27	-0.17	0.24	0.26	0.26	-
YoY %	-286.67%	11.11%	258.82%	-170.83%	-7.69%	0.00%	-	-
Horiz. %	-215.38%	115.38%	103.85%	-65.38%	92.31%	100.00%	100.00%	-
DPS	0.19	0.19	0.19	0.19	0.19	0.19	0.10	53.22%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	90.00%	-	-
Horiz. %	190.00%	190.00%	190.00%	190.00%	190.00%	190.00%	100.00%	-
NAPS	0.199	0.2052	0.2026	0.2011	0.2037	0.2048	0.2061	-2.30%
YoY %	-3.02%	1.28%	0.75%	-1.28%	-0.54%	-0.63%	-	-
Horiz. %	96.56%	99.56%	98.30%	97.57%	98.84%	99.37%	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	4.00	3.47	3.38	4.30	3.98	4.48	4.48	-7.25%
YoY %	15.27%	2.66%	-21.40%	8.04%	-11.16%	0.00%	-	-
Horiz. %	89.29%	77.46%	75.45%	95.98%	88.84%	100.00%	100.00%	-
P/EPS	-60.71	96.13	97.90	-193.33	139.20	132.84	126.52	-
YoY %	-163.15%	-1.81%	150.64%	-238.89%	4.79%	5.00%	-	-
Horiz. %	-47.98%	75.98%	77.38%	-152.81%	110.02%	105.00%	100.00%	-
EY	-1.65	1.04	1.02	-0.52	0.72	0.75	0.79	-
YoY %	-258.65%	1.96%	296.15%	-172.22%	-4.00%	-5.06%	-	-
Horiz. %	-208.86%	131.65%	129.11%	-65.82%	91.14%	94.94%	100.00%	-
DY	0.57	0.67	0.71	0.57	0.57	0.56	0.30	53.22%
YoY %	-14.93%	-5.63%	24.56%	0.00%	1.79%	86.67%	-	-
Horiz. %	190.00%	223.33%	236.67%	190.00%	190.00%	186.67%	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	4.19	3.96	3.70	3.78	4.25	4.08	4.40	-3.19%
YoY %	5.81%	7.03%	-2.12%	-11.06%	4.17%	-7.27%	-	-
Horiz. %	95.23%	90.00%	84.09%	85.91%	96.59%	92.73%	100.00%	-
P/EPS	-63.49	109.68	106.99	-170.00	148.80	120.90	124.24	-
YoY %	-157.89%	2.51%	162.94%	-214.25%	23.08%	-2.69%	-	-
Horiz. %	-51.10%	88.28%	86.12%	-136.83%	119.77%	97.31%	100.00%	-
EY	-1.58	0.91	0.93	-0.59	0.67	0.83	0.80	-
YoY %	-273.63%	-2.15%	257.63%	-188.06%	-19.28%	3.75%	-	-
Horiz. %	-197.50%	113.75%	116.25%	-73.75%	83.75%	103.75%	100.00%	-
DY	0.55	0.59	0.65	0.65	0.54	0.62	0.30	49.62%
YoY %	-6.78%	-9.23%	0.00%	20.37%	-12.90%	106.67%	-	-
Horiz. %	183.33%	196.67%	216.67%	216.67%	180.00%	206.67%	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 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