[BJFOOD] QoQ TTM Result on 31-Jul-2016 [#1]

Stock

[BJFOOD] BERJAYA FOOD BERHAD

Announcement Date

07-Sep-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Jul-2016 [#1]

Profit Trend

QoQ- -4.83%

YoY- -88.22%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
TTM Result
Revenue	605,443	593,066	576,801	563,106	554,146	544,021	530,230	9.25%
YoY %	2.09%	2.82%	2.43%	1.62%	1.86%	2.60%	-	-
Horiz. %	114.18%	111.85%	108.78%	106.20%	104.51%	102.60%	100.00%	-
PBT	24,612	31,289	33,708	34,942	36,439	38,834	40,430	-28.19%
YoY %	-21.34%	-7.18%	-3.53%	-4.11%	-6.17%	-3.95%	-	-
Horiz. %	60.88%	77.39%	83.37%	86.43%	90.13%	96.05%	100.00%	-
Tax	-18,426	-17,160	-16,687	-16,398	-16,725	-15,634	-16,100	9.42%
YoY %	-7.38%	-2.83%	-1.76%	1.96%	-6.98%	2.89%	-	-
Horiz. %	114.45%	106.58%	103.65%	101.85%	103.88%	97.11%	100.00%	-
NP	6,186	14,129	17,021	18,544	19,714	23,200	24,330	-59.89%
YoY %	-56.22%	-16.99%	-8.21%	-5.93%	-15.03%	-4.64%	-	-
Horiz. %	25.43%	58.07%	69.96%	76.22%	81.03%	95.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,345	17,878	20,604	21,773	22,877	26,122	27,362	-44.42%
YoY %	-36.54%	-13.23%	-5.37%	-4.83%	-12.42%	-4.53%	-	-
Horiz. %	41.46%	65.34%	75.30%	79.57%	83.61%	95.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	74.87%	54.84%	49.50%	46.93%	45.90%	40.26%	39.82%	-
YoY %	36.52%	10.79%	5.48%	2.24%	14.01%	1.10%	-	-
Horiz. %	188.02%	137.72%	124.31%	117.86%	115.27%	101.10%	100.00%	-
Total Cost	599,257	578,937	559,780	544,562	534,432	520,821	505,900	11.96%
YoY %	3.51%	3.42%	2.79%	1.90%	2.61%	2.95%	-	-
Horiz. %	118.45%	114.44%	110.65%	107.64%	105.64%	102.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	391,690	396,664	398,925	401,372	319,806	399,128	397,217	-0.93%
YoY %	-1.25%	-0.57%	-0.61%	25.50%	-19.87%	0.48%	-	-
Horiz. %	98.61%	99.86%	100.43%	101.05%	80.51%	100.48%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Dividend
Div	13,131	12,407	12,424	13,366	15,218	19,657	20,346	-25.33%
YoY %	5.84%	-0.14%	-7.05%	-12.17%	-22.58%	-3.39%	-	-
Horiz. %	64.54%	60.98%	61.06%	65.69%	74.80%	96.61%	100.00%	-
Div Payout %	115.75%	69.40%	60.30%	61.39%	66.52%	75.25%	74.36%	-
YoY %	66.79%	15.09%	-1.78%	-7.71%	-11.60%	1.20%	-	-
Horiz. %	155.66%	93.33%	81.09%	82.56%	89.46%	101.20%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Equity
Net Worth	391,690	396,664	398,925	401,372	319,806	399,128	397,217	-0.93%
YoY %	-1.25%	-0.57%	-0.61%	25.50%	-19.87%	0.48%	-	-
Horiz. %	98.61%	99.86%	100.43%	101.05%	80.51%	100.48%	100.00%	-
NOSH	374,000	374,000	375,671	378,939	301,619	375,685	375,939	-0.34%
YoY %	0.00%	-0.44%	-0.86%	25.63%	-19.71%	-0.07%	-	-
Horiz. %	99.48%	99.48%	99.93%	100.80%	80.23%	99.93%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Ratio Analysis
NP Margin	1.02%	2.38%	2.95%	3.29%	3.56%	4.26%	4.59%	-
YoY %	-57.14%	-19.32%	-10.33%	-7.58%	-16.43%	-7.19%	-	-
Horiz. %	22.22%	51.85%	64.27%	71.68%	77.56%	92.81%	100.00%	-
ROE	2.90%	4.51%	5.16%	5.42%	7.15%	6.54%	6.89%	-
YoY %	-35.70%	-12.60%	-4.80%	-24.20%	9.33%	-5.08%	-	-
Horiz. %	42.09%	65.46%	74.89%	78.66%	103.77%	94.92%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Per Share
RPS	161.88	158.57	153.54	148.60	183.72	144.81	141.04	9.63%
YoY %	2.09%	3.28%	3.32%	-19.12%	26.87%	2.67%	-	-
Horiz. %	114.78%	112.43%	108.86%	105.36%	130.26%	102.67%	100.00%	-
EPS	3.03	4.78	5.48	5.75	7.58	6.95	7.28	-44.28%
YoY %	-36.61%	-12.77%	-4.70%	-24.14%	9.06%	-4.53%	-	-
Horiz. %	41.62%	65.66%	75.27%	78.98%	104.12%	95.47%	100.00%	-
DPS	3.50	3.32	3.31	3.53	5.05	5.25	5.41	-25.21%
YoY %	5.42%	0.30%	-6.23%	-30.10%	-3.81%	-2.96%	-	-
Horiz. %	64.70%	61.37%	61.18%	65.25%	93.35%	97.04%	100.00%	-
NAPS	1.0473	1.0606	1.0619	1.0592	1.0603	1.0624	1.0566	-0.58%
YoY %	-1.25%	-0.12%	0.25%	-0.10%	-0.20%	0.55%	-	-
Horiz. %	99.12%	100.38%	100.50%	100.25%	100.35%	100.55%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Adjusted Per Share Value based on latest NOSH - 378,939
RPS	31.09	30.45	29.62	28.91	28.45	27.93	27.22	9.27%
YoY %	2.10%	2.80%	2.46%	1.62%	1.86%	2.61%	-	-
Horiz. %	114.22%	111.87%	108.82%	106.21%	104.52%	102.61%	100.00%	-
EPS	0.58	0.92	1.06	1.12	1.17	1.34	1.40	-44.45%
YoY %	-36.96%	-13.21%	-5.36%	-4.27%	-12.69%	-4.29%	-	-
Horiz. %	41.43%	65.71%	75.71%	80.00%	83.57%	95.71%	100.00%	-
DPS	0.67	0.64	0.64	0.69	0.78	1.01	1.04	-25.42%
YoY %	4.69%	0.00%	-7.25%	-11.54%	-22.77%	-2.88%	-	-
Horiz. %	64.42%	61.54%	61.54%	66.35%	75.00%	97.12%	100.00%	-
NAPS	0.2011	0.2037	0.2048	0.2061	0.1642	0.2049	0.2039	-0.91%
YoY %	-1.28%	-0.54%	-0.63%	25.52%	-19.86%	0.49%	-	-
Horiz. %	98.63%	99.90%	100.44%	101.08%	80.53%	100.49%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	-
Price	1.74	1.74	1.78	1.67	1.88	2.05	2.50	-
P/RPS	1.07	1.10	1.16	1.12	1.02	1.42	1.77	-28.52%
YoY %	-2.73%	-5.17%	3.57%	9.80%	-28.17%	-19.77%	-	-
Horiz. %	60.45%	62.15%	65.54%	63.28%	57.63%	80.23%	100.00%	-
P/EPS	57.36	36.40	32.45	29.06	24.79	29.48	34.35	40.79%
YoY %	57.58%	12.17%	11.67%	17.22%	-15.91%	-14.18%	-	-
Horiz. %	166.99%	105.97%	94.47%	84.60%	72.17%	85.82%	100.00%	-
EY	1.74	2.75	3.08	3.44	4.03	3.39	2.91	-29.04%
YoY %	-36.73%	-10.71%	-10.47%	-14.64%	18.88%	16.49%	-	-
Horiz. %	59.79%	94.50%	105.84%	118.21%	138.49%	116.49%	100.00%	-
DY	2.01	1.91	1.86	2.11	2.68	2.56	2.16	-4.68%
YoY %	5.24%	2.69%	-11.85%	-21.27%	4.69%	18.52%	-	-
Horiz. %	93.06%	88.43%	86.11%	97.69%	124.07%	118.52%	100.00%	-
P/NAPS	1.66	1.64	1.68	1.58	1.77	1.93	2.37	-21.14%
YoY %	1.22%	-2.38%	6.33%	-10.73%	-8.29%	-18.57%	-	-
Horiz. %	70.04%	69.20%	70.89%	66.67%	74.68%	81.43%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Announcement Date
Date	14/06/17	15/03/17	06/12/16	07/09/16	10/06/16	09/03/16	09/12/15	-
Price	1.53	1.86	1.62	1.64	1.88	2.04	2.33	-
P/RPS	0.95	1.17	1.06	1.10	1.02	1.41	1.65	-30.81%
YoY %	-18.80%	10.38%	-3.64%	7.84%	-27.66%	-14.55%	-	-
Horiz. %	57.58%	70.91%	64.24%	66.67%	61.82%	85.45%	100.00%	-
P/EPS	50.44	38.91	29.54	28.54	24.79	29.34	32.01	35.45%
YoY %	29.63%	31.72%	3.50%	15.13%	-15.51%	-8.34%	-	-
Horiz. %	157.58%	121.56%	92.28%	89.16%	77.44%	91.66%	100.00%	-
EY	1.98	2.57	3.39	3.50	4.03	3.41	3.12	-26.17%
YoY %	-22.96%	-24.19%	-3.14%	-13.15%	18.18%	9.29%	-	-
Horiz. %	63.46%	82.37%	108.65%	112.18%	129.17%	109.29%	100.00%	-
DY	2.29	1.78	2.04	2.15	2.68	2.57	2.32	-0.86%
YoY %	28.65%	-12.75%	-5.12%	-19.78%	4.28%	10.78%	-	-
Horiz. %	98.71%	76.72%	87.93%	92.67%	115.52%	110.78%	100.00%	-
P/NAPS	1.46	1.75	1.53	1.55	1.77	1.92	2.21	-24.16%
YoY %	-16.57%	14.38%	-1.29%	-12.43%	-7.81%	-13.12%	-	-
Horiz. %	66.06%	79.19%	69.23%	70.14%	80.09%	86.88%	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 - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 14:30:00

EMA 5

5 Mins

BUY

2024-07-05 14:30:00

ADX

5 Mins

BUY

2024-07-05 14:30:00

MACD/RSI

5 Mins

BUY

2024-07-05 14:30:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-07-05 14:30:00

EMA 5

10 Mins

BUY

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

961

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

DNEX

DAGANG NEXCHANGE BERHAD

812

SALCON

SALCON BHD

749

JCY

JCY INTERNATIONAL BERHAD

749

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

TOPGLOV

TOP GLOVE CORPORATION BHD

628

MAYBANK

MALAYAN BANKING BHD

625

WCT

WCT HOLDINGS BERHAD

601

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.015

135,902,800

HSI-HWW

0.235

+0.02

91,511,800

HSI-CXN

0.19

-0.02

89,782,800

NOVAMSC

0.255

+0.025

75,637,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CV4

0.07

-0.02

72,357,900

AHB-WC

0.075

0.00

71,135,800

SNS

0.915

+0.03

67,063,900

HSI-HWE

0.13

+0.015

66,973,400

More active Stocks

NESTLE

122.60

+0.60

9,700

KOBAY

2.44

+0.26

8,429,800

KLK

20.32

+0.24

233,500

IJM-C76

0.725

+0.165

96,000

KSENG

6.32

+0.15

190,200

NPC

1.80

+0.15

200

SIMEPROP-C18

0.765

+0.135

10,000

YBS

0.905

+0.12

29,564,800

SAM

6.42

+0.12

67,800

SUNCON

4.24

+0.11

2,420,900

More gainer Stocks

MPI

39.48

-0.22

100,400

TOYOVEN

0.88

-0.18

10,689,200

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.56

-0.12

20,385,800

KUAISHO-C17

0.08

-0.12

58,800

YTLPOWR

5.22

-0.10

7,459,300

CARLSBG

18.66

-0.10

68,700

HSI-HWX

0.665

-0.10

5,000

THETA

1.80

-0.09

3,612,200

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