[BJFOOD] QoQ TTM Result on 31-Jul-2015 [#1]

Stock

[BJFOOD] BERJAYA FOOD BERHAD

Announcement Date

11-Sep-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

31-Jul-2015 [#1]

Profit Trend

QoQ- 0.06%

YoY- 676.37%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
TTM Result
Revenue	554,146	544,021	530,230	470,129	377,355	284,988	192,900	102.21%
YoY %	1.86%	2.60%	12.78%	24.59%	32.41%	47.74%	-	-
Horiz. %	287.27%	282.02%	274.87%	243.72%	195.62%	147.74%	100.00%	-
PBT	36,439	38,834	40,430	196,940	194,252	189,192	185,339	-66.22%
YoY %	-6.17%	-3.95%	-79.47%	1.38%	2.67%	2.08%	-	-
Horiz. %	19.66%	20.95%	21.81%	106.26%	104.81%	102.08%	100.00%	-
Tax	-16,725	-15,634	-16,100	-15,409	-12,988	-9,361	-5,582	107.97%
YoY %	-6.98%	2.89%	-4.48%	-18.64%	-38.75%	-67.70%	-	-
Horiz. %	299.62%	280.08%	288.43%	276.05%	232.68%	167.70%	100.00%	-
NP	19,714	23,200	24,330	181,531	181,264	179,831	179,757	-77.11%
YoY %	-15.03%	-4.64%	-86.60%	0.15%	0.80%	0.04%	-	-
Horiz. %	10.97%	12.91%	13.53%	100.99%	100.84%	100.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,877	26,122	27,362	184,761	184,657	183,522	182,938	-75.02%
YoY %	-12.42%	-4.53%	-85.19%	0.06%	0.62%	0.32%	-	-
Horiz. %	12.51%	14.28%	14.96%	101.00%	100.94%	100.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.90%	40.26%	39.82%	7.82%	6.69%	4.95%	3.01%	-
YoY %	14.01%	1.10%	409.21%	16.89%	35.15%	64.45%	-	-
Horiz. %	1,524.92%	1,337.54%	1,322.92%	259.80%	222.26%	164.45%	100.00%	-
Total Cost	534,432	520,821	505,900	288,598	196,091	105,157	13,143	1085.16%
YoY %	2.61%	2.95%	75.30%	47.18%	86.47%	700.10%	-	-
Horiz. %	4,066.29%	3,962.73%	3,849.20%	2,195.83%	1,491.98%	800.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	319,806	399,128	397,217	393,368	398,886	380,488	346,972	-5.29%
YoY %	-19.87%	0.48%	0.98%	-1.38%	4.84%	9.66%	-	-
Horiz. %	92.17%	115.03%	114.48%	113.37%	114.96%	109.66%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Dividend
Div	15,218	19,657	20,346	23,261	19,515	18,722	14,277	4.35%
YoY %	-22.58%	-3.39%	-12.53%	19.20%	4.24%	31.13%	-	-
Horiz. %	106.59%	137.68%	142.51%	162.93%	136.69%	131.13%	100.00%	-
Div Payout %	66.52%	75.25%	74.36%	12.59%	10.57%	10.20%	7.80%	-
YoY %	-11.60%	1.20%	490.63%	19.11%	3.63%	30.77%	-	-
Horiz. %	852.82%	964.74%	953.33%	161.41%	135.51%	130.77%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Equity
Net Worth	319,806	399,128	397,217	393,368	398,886	380,488	346,972	-5.29%
YoY %	-19.87%	0.48%	0.98%	-1.38%	4.84%	9.66%	-	-
Horiz. %	92.17%	115.03%	114.48%	113.37%	114.96%	109.66%	100.00%	-
NOSH	301,619	375,685	375,939	374,601	372,790	355,596	304,602	-0.65%
YoY %	-19.71%	-0.07%	0.36%	0.49%	4.84%	16.74%	-	-
Horiz. %	99.02%	123.34%	123.42%	122.98%	122.39%	116.74%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Ratio Analysis
NP Margin	3.56%	4.26%	4.59%	38.61%	48.04%	63.10%	93.19%	-
YoY %	-16.43%	-7.19%	-88.11%	-19.63%	-23.87%	-32.29%	-	-
Horiz. %	3.82%	4.57%	4.93%	41.43%	51.55%	67.71%	100.00%	-
ROE	7.15%	6.54%	6.89%	46.97%	46.29%	48.23%	52.72%	-
YoY %	9.33%	-5.08%	-85.33%	1.47%	-4.02%	-8.52%	-	-
Horiz. %	13.56%	12.41%	13.07%	89.09%	87.80%	91.48%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Per Share
RPS	183.72	144.81	141.04	125.50	101.22	80.14	63.33	103.53%
YoY %	26.87%	2.67%	12.38%	23.99%	26.30%	26.54%	-	-
Horiz. %	290.10%	228.66%	222.71%	198.17%	159.83%	126.54%	100.00%	-
EPS	7.58	6.95	7.28	49.32	49.53	51.61	60.06	-74.87%
YoY %	9.06%	-4.53%	-85.24%	-0.42%	-4.03%	-14.07%	-	-
Horiz. %	12.62%	11.57%	12.12%	82.12%	82.47%	85.93%	100.00%	-
DPS	5.05	5.25	5.41	6.21	5.24	5.27	4.69	5.05%
YoY %	-3.81%	-2.96%	-12.88%	18.51%	-0.57%	12.37%	-	-
Horiz. %	107.68%	111.94%	115.35%	132.41%	111.73%	112.37%	100.00%	-
NAPS	1.0603	1.0624	1.0566	1.0501	1.07	1.07	1.1391	-4.67%
YoY %	-0.20%	0.55%	0.62%	-1.86%	0.00%	-6.07%	-	-
Horiz. %	93.08%	93.27%	92.76%	92.19%	93.93%	93.93%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Adjusted Per Share Value based on latest NOSH - 374,601
RPS	28.45	27.93	27.22	24.14	19.38	14.63	9.90	102.26%
YoY %	1.86%	2.61%	12.76%	24.56%	32.47%	47.78%	-	-
Horiz. %	287.37%	282.12%	274.95%	243.84%	195.76%	147.78%	100.00%	-
EPS	1.17	1.34	1.40	9.49	9.48	9.42	9.39	-75.08%
YoY %	-12.69%	-4.29%	-85.25%	0.11%	0.64%	0.32%	-	-
Horiz. %	12.46%	14.27%	14.91%	101.06%	100.96%	100.32%	100.00%	-
DPS	0.78	1.01	1.04	1.19	1.00	0.96	0.73	4.51%
YoY %	-22.77%	-2.88%	-12.61%	19.00%	4.17%	31.51%	-	-
Horiz. %	106.85%	138.36%	142.47%	163.01%	136.99%	131.51%	100.00%	-
NAPS	0.1642	0.2049	0.2039	0.202	0.2048	0.1954	0.1782	-5.31%
YoY %	-19.86%	0.49%	0.94%	-1.37%	4.81%	9.65%	-	-
Horiz. %	92.14%	114.98%	114.42%	113.36%	114.93%	109.65%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	-
Price	1.88	2.05	2.50	2.33	2.89	3.00	2.83	-
P/RPS	1.02	1.42	1.77	1.86	2.86	3.74	4.47	-62.69%
YoY %	-28.17%	-19.77%	-4.84%	-34.97%	-23.53%	-16.33%	-	-
Horiz. %	22.82%	31.77%	39.60%	41.61%	63.98%	83.67%	100.00%	-
P/EPS	24.79	29.48	34.35	4.72	5.83	5.81	4.71	202.88%
YoY %	-15.91%	-14.18%	627.75%	-19.04%	0.34%	23.35%	-	-
Horiz. %	526.33%	625.90%	729.30%	100.21%	123.78%	123.35%	100.00%	-
EY	4.03	3.39	2.91	21.17	17.14	17.20	21.22	-66.99%
YoY %	18.88%	16.49%	-86.25%	23.51%	-0.35%	-18.94%	-	-
Horiz. %	18.99%	15.98%	13.71%	99.76%	80.77%	81.06%	100.00%	-
DY	2.68	2.56	2.16	2.67	1.81	1.76	1.66	37.66%
YoY %	4.69%	18.52%	-19.10%	47.51%	2.84%	6.02%	-	-
Horiz. %	161.45%	154.22%	130.12%	160.84%	109.04%	106.02%	100.00%	-
P/NAPS	1.77	1.93	2.37	2.22	2.70	2.80	2.48	-20.15%
YoY %	-8.29%	-18.57%	6.76%	-17.78%	-3.57%	12.90%	-	-
Horiz. %	71.37%	77.82%	95.56%	89.52%	108.87%	112.90%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Price Multiplier on Announcement Date
Date	10/06/16	09/03/16	09/12/15	11/09/15	15/06/15	10/03/15	09/12/14	-
Price	1.88	2.04	2.33	2.14	2.59	2.80	2.79	-
P/RPS	1.02	1.41	1.65	1.71	2.56	3.49	4.41	-62.35%
YoY %	-27.66%	-14.55%	-3.51%	-33.20%	-26.65%	-20.86%	-	-
Horiz. %	23.13%	31.97%	37.41%	38.78%	58.05%	79.14%	100.00%	-
P/EPS	24.79	29.34	32.01	4.34	5.23	5.43	4.65	205.48%
YoY %	-15.51%	-8.34%	637.56%	-17.02%	-3.68%	16.77%	-	-
Horiz. %	533.12%	630.97%	688.39%	93.33%	112.47%	116.77%	100.00%	-
EY	4.03	3.41	3.12	23.05	19.12	18.43	21.53	-67.31%
YoY %	18.18%	9.29%	-86.46%	20.55%	3.74%	-14.40%	-	-
Horiz. %	18.72%	15.84%	14.49%	107.06%	88.81%	85.60%	100.00%	-
DY	2.68	2.57	2.32	2.90	2.02	1.88	1.68	36.56%
YoY %	4.28%	10.78%	-20.00%	43.56%	7.45%	11.90%	-	-
Horiz. %	159.52%	152.98%	138.10%	172.62%	120.24%	111.90%	100.00%	-
P/NAPS	1.77	1.92	2.21	2.04	2.42	2.62	2.45	-19.50%
YoY %	-7.81%	-13.12%	8.33%	-15.70%	-7.63%	6.94%	-	-
Horiz. %	72.24%	78.37%	90.20%	83.27%	98.78%	106.94%	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