[BJFOOD] QoQ Quarter Result on 31-Jan-2016 [#3]

Stock

[BJFOOD] BERJAYA FOOD BERHAD

Announcement Date

09-Mar-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

31-Jan-2016 [#3]

Profit Trend

QoQ- 19.31%

YoY- -14.35%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Quarter Result
Revenue	149,112	141,370	139,046	147,273	135,417	132,410	128,921	10.13%
YoY %	5.48%	1.67%	-5.59%	8.76%	2.27%	2.71%	-	-
Horiz. %	115.66%	109.66%	107.85%	114.24%	105.04%	102.71%	100.00%	-
PBT	7,557	7,448	7,666	11,037	8,791	8,945	10,061	-17.29%
YoY %	1.46%	-2.84%	-30.54%	25.55%	-1.72%	-11.09%	-	-
Horiz. %	75.11%	74.03%	76.20%	109.70%	87.38%	88.91%	100.00%	-
Tax	-3,524	-3,118	-5,663	-4,382	-3,235	-3,445	-4,572	-15.86%
YoY %	-13.02%	44.94%	-29.23%	-35.46%	6.10%	24.65%	-	-
Horiz. %	77.08%	68.20%	123.86%	95.84%	70.76%	75.35%	100.00%	-
NP	4,033	4,330	2,003	6,655	5,556	5,500	5,489	-18.49%
YoY %	-6.86%	116.18%	-69.90%	19.78%	1.02%	0.20%	-	-
Horiz. %	73.47%	78.89%	36.49%	121.24%	101.22%	100.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,034	5,002	3,167	7,401	6,203	6,106	6,412	-14.83%
YoY %	0.64%	57.94%	-57.21%	19.31%	1.59%	-4.77%	-	-
Horiz. %	78.51%	78.01%	49.39%	115.42%	96.74%	95.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.63%	41.86%	73.87%	39.70%	36.80%	38.51%	45.44%	-
YoY %	11.40%	-43.33%	86.07%	7.88%	-4.44%	-15.25%	-	-
Horiz. %	102.62%	92.12%	162.57%	87.37%	80.99%	84.75%	100.00%	-
Total Cost	145,079	137,040	137,043	140,618	129,861	126,910	123,432	11.31%
YoY %	5.87%	-0.00%	-2.54%	8.28%	2.33%	2.82%	-	-
Horiz. %	117.54%	111.02%	111.03%	113.92%	105.21%	102.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	398,925	401,372	319,806	399,128	397,217	393,368	398,886	0.00%
YoY %	-0.61%	25.50%	-19.87%	0.48%	0.98%	-1.38%	-	-
Horiz. %	100.01%	100.62%	80.17%	100.06%	99.58%	98.62%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Dividend
Div	3,756	1,894	3,016	3,756	4,699	3,746	7,455	-36.55%
YoY %	98.31%	-37.20%	-19.70%	-20.07%	25.44%	-49.75%	-	-
Horiz. %	50.38%	25.41%	40.46%	50.38%	63.03%	50.25%	100.00%	-
Div Payout %	74.63%	37.88%	95.24%	50.76%	75.76%	61.35%	116.28%	-
YoY %	97.02%	-60.23%	87.63%	-33.00%	23.49%	-47.24%	-	-
Horiz. %	64.18%	32.58%	81.91%	43.65%	65.15%	52.76%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Equity
Net Worth	398,925	401,372	319,806	399,128	397,217	393,368	398,886	0.00%
YoY %	-0.61%	25.50%	-19.87%	0.48%	0.98%	-1.38%	-	-
Horiz. %	100.01%	100.62%	80.17%	100.06%	99.58%	98.62%	100.00%	-
NOSH	375,671	378,939	301,619	375,685	375,939	374,601	372,790	0.51%
YoY %	-0.86%	25.63%	-19.71%	-0.07%	0.36%	0.49%	-	-
Horiz. %	100.77%	101.65%	80.91%	100.78%	100.84%	100.49%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Ratio Analysis
NP Margin	2.70%	3.06%	1.44%	4.52%	4.10%	4.15%	4.26%	-
YoY %	-11.76%	112.50%	-68.14%	10.24%	-1.20%	-2.58%	-	-
Horiz. %	63.38%	71.83%	33.80%	106.10%	96.24%	97.42%	100.00%	-
ROE	1.26%	1.25%	0.99%	1.85%	1.56%	1.55%	1.61%	-
YoY %	0.80%	26.26%	-46.49%	18.59%	0.65%	-3.73%	-	-
Horiz. %	78.26%	77.64%	61.49%	114.91%	96.89%	96.27%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Per Share
RPS	39.69	37.31	46.10	39.20	36.02	35.35	34.58	9.57%
YoY %	6.38%	-19.07%	17.60%	8.83%	1.90%	2.23%	-	-
Horiz. %	114.78%	107.89%	133.31%	113.36%	104.16%	102.23%	100.00%	-
EPS	1.34	1.32	1.05	1.97	1.65	1.63	1.72	-15.26%
YoY %	1.52%	25.71%	-46.70%	19.39%	1.23%	-5.23%	-	-
Horiz. %	77.91%	76.74%	61.05%	114.53%	95.93%	94.77%	100.00%	-
DPS	1.00	0.50	1.00	1.00	1.25	1.00	2.00	-36.87%
YoY %	100.00%	-50.00%	0.00%	-20.00%	25.00%	-50.00%	-	-
Horiz. %	50.00%	25.00%	50.00%	50.00%	62.50%	50.00%	100.00%	-
NAPS	1.0619	1.0592	1.0603	1.0624	1.0566	1.0501	1.07	-0.50%
YoY %	0.25%	-0.10%	-0.20%	0.55%	0.62%	-1.86%	-	-
Horiz. %	99.24%	98.99%	99.09%	99.29%	98.75%	98.14%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Adjusted Per Share Value based on latest NOSH - 375,685
RPS	7.66	7.26	7.14	7.56	6.95	6.80	6.62	10.16%
YoY %	5.51%	1.68%	-5.56%	8.78%	2.21%	2.72%	-	-
Horiz. %	115.71%	109.67%	107.85%	114.20%	104.98%	102.72%	100.00%	-
EPS	0.26	0.26	0.16	0.38	0.32	0.31	0.33	-14.63%
YoY %	0.00%	62.50%	-57.89%	18.75%	3.23%	-6.06%	-	-
Horiz. %	78.79%	78.79%	48.48%	115.15%	96.97%	93.94%	100.00%	-
DPS	0.19	0.10	0.15	0.19	0.24	0.19	0.38	-36.87%
YoY %	90.00%	-33.33%	-21.05%	-20.83%	26.32%	-50.00%	-	-
Horiz. %	50.00%	26.32%	39.47%	50.00%	63.16%	50.00%	100.00%	-
NAPS	0.2048	0.2061	0.1642	0.2049	0.2039	0.202	0.2048	0.00%
YoY %	-0.63%	25.52%	-19.86%	0.49%	0.94%	-1.37%	-	-
Horiz. %	100.00%	100.63%	80.18%	100.05%	99.56%	98.63%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	-
Price	1.78	1.67	1.88	2.05	2.50	2.33	2.89	-
P/RPS	4.48	4.48	4.08	5.23	6.94	6.59	8.36	-33.89%
YoY %	0.00%	9.80%	-21.99%	-24.64%	5.31%	-21.17%	-	-
Horiz. %	53.59%	53.59%	48.80%	62.56%	83.01%	78.83%	100.00%	-
P/EPS	132.84	126.52	179.05	104.06	151.52	142.94	168.02	-14.43%
YoY %	5.00%	-29.34%	72.06%	-31.32%	6.00%	-14.93%	-	-
Horiz. %	79.06%	75.30%	106.56%	61.93%	90.18%	85.07%	100.00%	-
EY	0.75	0.79	0.56	0.96	0.66	0.70	0.60	15.96%
YoY %	-5.06%	41.07%	-41.67%	45.45%	-5.71%	16.67%	-	-
Horiz. %	125.00%	131.67%	93.33%	160.00%	110.00%	116.67%	100.00%	-
DY	0.56	0.30	0.53	0.49	0.50	0.43	0.69	-12.93%
YoY %	86.67%	-43.40%	8.16%	-2.00%	16.28%	-37.68%	-	-
Horiz. %	81.16%	43.48%	76.81%	71.01%	72.46%	62.32%	100.00%	-
P/NAPS	1.68	1.58	1.77	1.93	2.37	2.22	2.70	-27.01%
YoY %	6.33%	-10.73%	-8.29%	-18.57%	6.76%	-17.78%	-	-
Horiz. %	62.22%	58.52%	65.56%	71.48%	87.78%	82.22%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Price Multiplier on Announcement Date
Date	06/12/16	07/09/16	10/06/16	09/03/16	09/12/15	11/09/15	15/06/15	-
Price	1.62	1.64	1.88	2.04	2.33	2.14	2.59	-
P/RPS	4.08	4.40	4.08	5.20	6.47	6.05	7.49	-33.17%
YoY %	-7.27%	7.84%	-21.54%	-19.63%	6.94%	-19.23%	-	-
Horiz. %	54.47%	58.74%	54.47%	69.43%	86.38%	80.77%	100.00%	-
P/EPS	120.90	124.24	179.05	103.55	141.21	131.29	150.58	-13.55%
YoY %	-2.69%	-30.61%	72.91%	-26.67%	7.56%	-12.81%	-	-
Horiz. %	80.29%	82.51%	118.91%	68.77%	93.78%	87.19%	100.00%	-
EY	0.83	0.80	0.56	0.97	0.71	0.76	0.66	16.42%
YoY %	3.75%	42.86%	-42.27%	36.62%	-6.58%	15.15%	-	-
Horiz. %	125.76%	121.21%	84.85%	146.97%	107.58%	115.15%	100.00%	-
DY	0.62	0.30	0.53	0.49	0.54	0.47	0.77	-13.39%
YoY %	106.67%	-43.40%	8.16%	-9.26%	14.89%	-38.96%	-	-
Horiz. %	80.52%	38.96%	68.83%	63.64%	70.13%	61.04%	100.00%	-
P/NAPS	1.53	1.55	1.77	1.92	2.21	2.04	2.42	-26.23%
YoY %	-1.29%	-12.43%	-7.81%	-13.12%	8.33%	-15.70%	-	-
Horiz. %	63.22%	64.05%	73.14%	79.34%	91.32%	84.30%	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