[BJFOOD] QoQ TTM Result on 31-Oct-2016 [#2]

Stock

[BJFOOD] BERJAYA FOOD BERHAD

Announcement Date

06-Dec-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Oct-2016 [#2]

Profit Trend

QoQ- -5.37%

YoY- -24.7%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
TTM Result
Revenue	618,463	605,443	593,066	576,801	563,106	554,146	544,021	8.93%
YoY %	2.15%	2.09%	2.82%	2.43%	1.62%	1.86%	-	-
Horiz. %	113.68%	111.29%	109.02%	106.03%	103.51%	101.86%	100.00%	-
PBT	25,921	24,612	31,289	33,708	34,942	36,439	38,834	-23.64%
YoY %	5.32%	-21.34%	-7.18%	-3.53%	-4.11%	-6.17%	-	-
Horiz. %	66.75%	63.38%	80.57%	86.80%	89.98%	93.83%	100.00%	-
Tax	-19,377	-18,426	-17,160	-16,687	-16,398	-16,725	-15,634	15.39%
YoY %	-5.16%	-7.38%	-2.83%	-1.76%	1.96%	-6.98%	-	-
Horiz. %	123.94%	117.86%	109.76%	106.74%	104.89%	106.98%	100.00%	-
NP	6,544	6,186	14,129	17,021	18,544	19,714	23,200	-57.02%
YoY %	5.79%	-56.22%	-16.99%	-8.21%	-5.93%	-15.03%	-	-
Horiz. %	28.21%	26.66%	60.90%	73.37%	79.93%	84.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,681	11,345	17,878	20,604	21,773	22,877	26,122	-41.55%
YoY %	2.96%	-36.54%	-13.23%	-5.37%	-4.83%	-12.42%	-	-
Horiz. %	44.72%	43.43%	68.44%	78.88%	83.35%	87.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	74.75%	74.87%	54.84%	49.50%	46.93%	45.90%	40.26%	-
YoY %	-0.16%	36.52%	10.79%	5.48%	2.24%	14.01%	-	-
Horiz. %	185.67%	185.97%	136.21%	122.95%	116.57%	114.01%	100.00%	-
Total Cost	611,919	599,257	578,937	559,780	544,562	534,432	520,821	11.35%
YoY %	2.11%	3.51%	3.42%	2.79%	1.90%	2.61%	-	-
Horiz. %	117.49%	115.06%	111.16%	107.48%	104.56%	102.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	394,526	391,690	396,664	398,925	401,372	319,806	399,128	-0.77%
YoY %	0.72%	-1.25%	-0.57%	-0.61%	25.50%	-19.87%	-	-
Horiz. %	98.85%	98.14%	99.38%	99.95%	100.56%	80.13%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Dividend
Div	14,969	13,131	12,407	12,424	13,366	15,218	19,657	-16.62%
YoY %	14.00%	5.84%	-0.14%	-7.05%	-12.17%	-22.58%	-	-
Horiz. %	76.15%	66.80%	63.12%	63.20%	68.00%	77.42%	100.00%	-
Div Payout %	128.15%	115.75%	69.40%	60.30%	61.39%	66.52%	75.25%	-
YoY %	10.71%	66.79%	15.09%	-1.78%	-7.71%	-11.60%	-	-
Horiz. %	170.30%	153.82%	92.23%	80.13%	81.58%	88.40%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Equity
Net Worth	394,526	391,690	396,664	398,925	401,372	319,806	399,128	-0.77%
YoY %	0.72%	-1.25%	-0.57%	-0.61%	25.50%	-19.87%	-	-
Horiz. %	98.85%	98.14%	99.38%	99.95%	100.56%	80.13%	100.00%	-
NOSH	373,286	374,000	374,000	375,671	378,939	301,619	375,685	-0.42%
YoY %	-0.19%	0.00%	-0.44%	-0.86%	25.63%	-19.71%	-	-
Horiz. %	99.36%	99.55%	99.55%	100.00%	100.87%	80.29%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Ratio Analysis
NP Margin	1.06%	1.02%	2.38%	2.95%	3.29%	3.56%	4.26%	-
YoY %	3.92%	-57.14%	-19.32%	-10.33%	-7.58%	-16.43%	-	-
Horiz. %	24.88%	23.94%	55.87%	69.25%	77.23%	83.57%	100.00%	-
ROE	2.96%	2.90%	4.51%	5.16%	5.42%	7.15%	6.54%	-
YoY %	2.07%	-35.70%	-12.60%	-4.80%	-24.20%	9.33%	-	-
Horiz. %	45.26%	44.34%	68.96%	78.90%	82.87%	109.33%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Per Share
RPS	165.68	161.88	158.57	153.54	148.60	183.72	144.81	9.39%
YoY %	2.35%	2.09%	3.28%	3.32%	-19.12%	26.87%	-	-
Horiz. %	114.41%	111.79%	109.50%	106.03%	102.62%	126.87%	100.00%	-
EPS	3.13	3.03	4.78	5.48	5.75	7.58	6.95	-41.27%
YoY %	3.30%	-36.61%	-12.77%	-4.70%	-24.14%	9.06%	-	-
Horiz. %	45.04%	43.60%	68.78%	78.85%	82.73%	109.06%	100.00%	-
DPS	4.00	3.50	3.32	3.31	3.53	5.05	5.25	-16.59%
YoY %	14.29%	5.42%	0.30%	-6.23%	-30.10%	-3.81%	-	-
Horiz. %	76.19%	66.67%	63.24%	63.05%	67.24%	96.19%	100.00%	-
NAPS	1.0569	1.0473	1.0606	1.0619	1.0592	1.0603	1.0624	-0.34%
YoY %	0.92%	-1.25%	-0.12%	0.25%	-0.10%	-0.20%	-	-
Horiz. %	99.48%	98.58%	99.83%	99.95%	99.70%	99.80%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 375,671
RPS	31.75	31.09	30.45	29.62	28.91	28.45	27.93	8.93%
YoY %	2.12%	2.10%	2.80%	2.46%	1.62%	1.86%	-	-
Horiz. %	113.68%	111.31%	109.02%	106.05%	103.51%	101.86%	100.00%	-
EPS	0.60	0.58	0.92	1.06	1.12	1.17	1.34	-41.50%
YoY %	3.45%	-36.96%	-13.21%	-5.36%	-4.27%	-12.69%	-	-
Horiz. %	44.78%	43.28%	68.66%	79.10%	83.58%	87.31%	100.00%	-
DPS	0.77	0.67	0.64	0.64	0.69	0.78	1.01	-16.55%
YoY %	14.93%	4.69%	0.00%	-7.25%	-11.54%	-22.77%	-	-
Horiz. %	76.24%	66.34%	63.37%	63.37%	68.32%	77.23%	100.00%	-
NAPS	0.2026	0.2011	0.2037	0.2048	0.2061	0.1642	0.2049	-0.75%
YoY %	0.75%	-1.28%	-0.54%	-0.63%	25.52%	-19.86%	-	-
Horiz. %	98.88%	98.15%	99.41%	99.95%	100.59%	80.14%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	-
Price	1.40	1.74	1.74	1.78	1.67	1.88	2.05	-
P/RPS	0.85	1.07	1.10	1.16	1.12	1.02	1.42	-28.99%
YoY %	-20.56%	-2.73%	-5.17%	3.57%	9.80%	-28.17%	-	-
Horiz. %	59.86%	75.35%	77.46%	81.69%	78.87%	71.83%	100.00%	-
P/EPS	44.74	57.36	36.40	32.45	29.06	24.79	29.48	32.09%
YoY %	-22.00%	57.58%	12.17%	11.67%	17.22%	-15.91%	-	-
Horiz. %	151.76%	194.57%	123.47%	110.07%	98.58%	84.09%	100.00%	-
EY	2.24	1.74	2.75	3.08	3.44	4.03	3.39	-24.15%
YoY %	28.74%	-36.73%	-10.71%	-10.47%	-14.64%	18.88%	-	-
Horiz. %	66.08%	51.33%	81.12%	90.86%	101.47%	118.88%	100.00%	-
DY	2.86	2.01	1.91	1.86	2.11	2.68	2.56	7.67%
YoY %	42.29%	5.24%	2.69%	-11.85%	-21.27%	4.69%	-	-
Horiz. %	111.72%	78.52%	74.61%	72.66%	82.42%	104.69%	100.00%	-
P/NAPS	1.32	1.66	1.64	1.68	1.58	1.77	1.93	-22.39%
YoY %	-20.48%	1.22%	-2.38%	6.33%	-10.73%	-8.29%	-	-
Horiz. %	68.39%	86.01%	84.97%	87.05%	81.87%	91.71%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	15/09/17	14/06/17	15/03/17	06/12/16	07/09/16	10/06/16	09/03/16	-
Price	1.53	1.53	1.86	1.62	1.64	1.88	2.04	-
P/RPS	0.92	0.95	1.17	1.06	1.10	1.02	1.41	-24.79%
YoY %	-3.16%	-18.80%	10.38%	-3.64%	7.84%	-27.66%	-	-
Horiz. %	65.25%	67.38%	82.98%	75.18%	78.01%	72.34%	100.00%	-
P/EPS	48.89	50.44	38.91	29.54	28.54	24.79	29.34	40.59%
YoY %	-3.07%	29.63%	31.72%	3.50%	15.13%	-15.51%	-	-
Horiz. %	166.63%	171.92%	132.62%	100.68%	97.27%	84.49%	100.00%	-
EY	2.05	1.98	2.57	3.39	3.50	4.03	3.41	-28.79%
YoY %	3.54%	-22.96%	-24.19%	-3.14%	-13.15%	18.18%	-	-
Horiz. %	60.12%	58.06%	75.37%	99.41%	102.64%	118.18%	100.00%	-
DY	2.61	2.29	1.78	2.04	2.15	2.68	2.57	1.03%
YoY %	13.97%	28.65%	-12.75%	-5.12%	-19.78%	4.28%	-	-
Horiz. %	101.56%	89.11%	69.26%	79.38%	83.66%	104.28%	100.00%	-
P/NAPS	1.45	1.46	1.75	1.53	1.55	1.77	1.92	-17.08%
YoY %	-0.68%	-16.57%	14.38%	-1.29%	-12.43%	-7.81%	-	-
Horiz. %	75.52%	76.04%	91.15%	79.69%	80.73%	92.19%	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