[BJFOOD] QoQ TTM 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- -13.23%

YoY- -31.56%

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
TTM Result
Revenue	630,129	618,463	605,443	593,066	576,801	563,106	554,146	8.91%
YoY %	1.89%	2.15%	2.09%	2.82%	2.43%	1.62%	-	-
Horiz. %	113.71%	111.61%	109.26%	107.02%	104.09%	101.62%	100.00%	-
PBT	27,876	25,921	24,612	31,289	33,708	34,942	36,439	-16.31%
YoY %	7.54%	5.32%	-21.34%	-7.18%	-3.53%	-4.11%	-	-
Horiz. %	76.50%	71.14%	67.54%	85.87%	92.51%	95.89%	100.00%	-
Tax	-19,872	-19,377	-18,426	-17,160	-16,687	-16,398	-16,725	12.14%
YoY %	-2.55%	-5.16%	-7.38%	-2.83%	-1.76%	1.96%	-	-
Horiz. %	118.82%	115.86%	110.17%	102.60%	99.77%	98.04%	100.00%	-
NP	8,004	6,544	6,186	14,129	17,021	18,544	19,714	-45.07%
YoY %	22.31%	5.79%	-56.22%	-16.99%	-8.21%	-5.93%	-	-
Horiz. %	40.60%	33.19%	31.38%	71.67%	86.34%	94.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,459	11,681	11,345	17,878	20,604	21,773	22,877	-33.23%
YoY %	6.66%	2.96%	-36.54%	-13.23%	-5.37%	-4.83%	-	-
Horiz. %	54.46%	51.06%	49.59%	78.15%	90.06%	95.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	71.29%	74.75%	74.87%	54.84%	49.50%	46.93%	45.90%	-
YoY %	-4.63%	-0.16%	36.52%	10.79%	5.48%	2.24%	-	-
Horiz. %	155.32%	162.85%	163.12%	119.48%	107.84%	102.24%	100.00%	-
Total Cost	622,125	611,919	599,257	578,937	559,780	544,562	534,432	10.62%
YoY %	1.67%	2.11%	3.51%	3.42%	2.79%	1.90%	-	-
Horiz. %	116.41%	114.50%	112.13%	108.33%	104.74%	101.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	399,640	394,526	391,690	396,664	398,925	401,372	319,806	15.96%
YoY %	1.30%	0.72%	-1.25%	-0.57%	-0.61%	25.50%	-	-
Horiz. %	124.96%	123.36%	122.48%	124.03%	124.74%	125.50%	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	14,962	14,969	13,131	12,407	12,424	13,366	15,218	-1.12%
YoY %	-0.05%	14.00%	5.84%	-0.14%	-7.05%	-12.17%	-	-
Horiz. %	98.32%	98.36%	86.29%	81.53%	81.64%	87.83%	100.00%	-
Div Payout %	120.09%	128.15%	115.75%	69.40%	60.30%	61.39%	66.52%	-
YoY %	-6.29%	10.71%	66.79%	15.09%	-1.78%	-7.71%	-	-
Horiz. %	180.53%	192.65%	174.01%	104.33%	90.65%	92.29%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Equity
Net Worth	399,640	394,526	391,690	396,664	398,925	401,372	319,806	15.96%
YoY %	1.30%	0.72%	-1.25%	-0.57%	-0.61%	25.50%	-	-
Horiz. %	124.96%	123.36%	122.48%	124.03%	124.74%	125.50%	100.00%	-
NOSH	374,967	373,286	374,000	374,000	375,671	378,939	301,619	15.57%
YoY %	0.45%	-0.19%	0.00%	-0.44%	-0.86%	25.63%	-	-
Horiz. %	124.32%	123.76%	124.00%	124.00%	124.55%	125.63%	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	1.27%	1.06%	1.02%	2.38%	2.95%	3.29%	3.56%	-
YoY %	19.81%	3.92%	-57.14%	-19.32%	-10.33%	-7.58%	-	-
Horiz. %	35.67%	29.78%	28.65%	66.85%	82.87%	92.42%	100.00%	-
ROE	3.12%	2.96%	2.90%	4.51%	5.16%	5.42%	7.15%	-
YoY %	5.41%	2.07%	-35.70%	-12.60%	-4.80%	-24.20%	-	-
Horiz. %	43.64%	41.40%	40.56%	63.08%	72.17%	75.80%	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	168.05	165.68	161.88	158.57	153.54	148.60	183.72	-5.75%
YoY %	1.43%	2.35%	2.09%	3.28%	3.32%	-19.12%	-	-
Horiz. %	91.47%	90.18%	88.11%	86.31%	83.57%	80.88%	100.00%	-
EPS	3.32	3.13	3.03	4.78	5.48	5.75	7.58	-42.23%
YoY %	6.07%	3.30%	-36.61%	-12.77%	-4.70%	-24.14%	-	-
Horiz. %	43.80%	41.29%	39.97%	63.06%	72.30%	75.86%	100.00%	-
DPS	4.00	4.00	3.50	3.32	3.31	3.53	5.05	-14.35%
YoY %	0.00%	14.29%	5.42%	0.30%	-6.23%	-30.10%	-	-
Horiz. %	79.21%	79.21%	69.31%	65.74%	65.54%	69.90%	100.00%	-
NAPS	1.0658	1.0569	1.0473	1.0606	1.0619	1.0592	1.0603	0.34%
YoY %	0.84%	0.92%	-1.25%	-0.12%	0.25%	-0.10%	-	-
Horiz. %	100.52%	99.68%	98.77%	100.03%	100.15%	99.90%	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	32.35	31.75	31.09	30.45	29.62	28.91	28.45	8.91%
YoY %	1.89%	2.12%	2.10%	2.80%	2.46%	1.62%	-	-
Horiz. %	113.71%	111.60%	109.28%	107.03%	104.11%	101.62%	100.00%	-
EPS	0.64	0.60	0.58	0.92	1.06	1.12	1.17	-33.04%
YoY %	6.67%	3.45%	-36.96%	-13.21%	-5.36%	-4.27%	-	-
Horiz. %	54.70%	51.28%	49.57%	78.63%	90.60%	95.73%	100.00%	-
DPS	0.77	0.77	0.67	0.64	0.64	0.69	0.78	-0.85%
YoY %	0.00%	14.93%	4.69%	0.00%	-7.25%	-11.54%	-	-
Horiz. %	98.72%	98.72%	85.90%	82.05%	82.05%	88.46%	100.00%	-
NAPS	0.2052	0.2026	0.2011	0.2037	0.2048	0.2061	0.1642	15.97%
YoY %	1.28%	0.75%	-1.28%	-0.54%	-0.63%	25.52%	-	-
Horiz. %	124.97%	123.39%	122.47%	124.06%	124.73%	125.52%	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	1.07	1.10	1.16	1.12	1.02	-8.66%
YoY %	4.71%	-20.56%	-2.73%	-5.17%	3.57%	9.80%	-	-
Horiz. %	87.25%	83.33%	104.90%	107.84%	113.73%	109.80%	100.00%	-
P/EPS	44.84	44.74	57.36	36.40	32.45	29.06	24.79	48.29%
YoY %	0.22%	-22.00%	57.58%	12.17%	11.67%	17.22%	-	-
Horiz. %	180.88%	180.48%	231.38%	146.83%	130.90%	117.22%	100.00%	-
EY	2.23	2.24	1.74	2.75	3.08	3.44	4.03	-32.52%
YoY %	-0.45%	28.74%	-36.73%	-10.71%	-10.47%	-14.64%	-	-
Horiz. %	55.33%	55.58%	43.18%	68.24%	76.43%	85.36%	100.00%	-
DY	2.68	2.86	2.01	1.91	1.86	2.11	2.68	0.00%
YoY %	-6.29%	42.29%	5.24%	2.69%	-11.85%	-21.27%	-	-
Horiz. %	100.00%	106.72%	75.00%	71.27%	69.40%	78.73%	100.00%	-
P/NAPS	1.40	1.32	1.66	1.64	1.68	1.58	1.77	-14.43%
YoY %	6.06%	-20.48%	1.22%	-2.38%	6.33%	-10.73%	-	-
Horiz. %	79.10%	74.58%	93.79%	92.66%	94.92%	89.27%	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	1.17	1.06	1.10	1.02	-0.65%
YoY %	9.78%	-3.16%	-18.80%	10.38%	-3.64%	7.84%	-	-
Horiz. %	99.02%	90.20%	93.14%	114.71%	103.92%	107.84%	100.00%	-
P/EPS	51.16	48.89	50.44	38.91	29.54	28.54	24.79	61.88%
YoY %	4.64%	-3.07%	29.63%	31.72%	3.50%	15.13%	-	-
Horiz. %	206.37%	197.22%	203.47%	156.96%	119.16%	115.13%	100.00%	-
EY	1.95	2.05	1.98	2.57	3.39	3.50	4.03	-38.28%
YoY %	-4.88%	3.54%	-22.96%	-24.19%	-3.14%	-13.15%	-	-
Horiz. %	48.39%	50.87%	49.13%	63.77%	84.12%	86.85%	100.00%	-
DY	2.35	2.61	2.29	1.78	2.04	2.15	2.68	-8.36%
YoY %	-9.96%	13.97%	28.65%	-12.75%	-5.12%	-19.78%	-	-
Horiz. %	87.69%	97.39%	85.45%	66.42%	76.12%	80.22%	100.00%	-
P/NAPS	1.60	1.45	1.46	1.75	1.53	1.55	1.77	-6.49%
YoY %	10.34%	-0.68%	-16.57%	14.38%	-1.29%	-12.43%	-	-
Horiz. %	90.40%	81.92%	82.49%	98.87%	86.44%	87.57%	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

PTRANS

PERAK TRANSIT BERHAD

290

HLIND

HONG LEONG INDUSTRIES BHD

278

MPI

MALAYSIAN PACIFIC INDUSTRIES

269

JCY

JCY INTERNATIONAL BERHAD

151

PBBANK

PUBLIC BANK BHD

102

INARI

INARI AMERTRON BERHAD

GENTING

GENTING BHD

K-ONE TECHNOLOGY BHD

YTLPOWR

YTL POWER INTERNATIONAL BHD

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