[BJFOOD] YoY Annual (Unaudited) Result on 30-Apr-2016 [#4]

Stock

[BJFOOD] BERJAYA FOOD BERHAD

Announcement Date

10-Jun-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

30-Apr-2016 [#4]

Profit Trend

YoY- -88.01%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Annual (Unaudited) Result
Revenue	789,190	639,603	605,443	554,363	376,780	150,369	121,915	35.35%
YoY %	23.39%	5.64%	9.21%	47.13%	150.57%	23.34%	-	-
Horiz. %	647.33%	524.63%	496.61%	454.71%	309.05%	123.34%	100.00%	-
PBT	47,875	19,404	24,612	35,615	182,769	24,573	21,395	13.94%
YoY %	146.73%	-21.16%	-30.89%	-80.51%	643.78%	14.85%	-	-
Horiz. %	223.77%	90.69%	115.04%	166.46%	854.26%	114.85%	100.00%	-
Tax	-21,555	-19,217	-18,426	-18,073	-11,670	-4,460	-4,112	30.80%
YoY %	-12.17%	-4.29%	-1.95%	-54.87%	-161.66%	-8.46%	-	-
Horiz. %	524.20%	467.34%	448.10%	439.52%	283.80%	108.46%	100.00%	-
NP	26,320	187	6,186	17,542	171,099	20,113	17,283	7.05%
YoY %	13,974.87%	-96.98%	-64.74%	-89.75%	750.69%	16.37%	-	-
Horiz. %	152.29%	1.08%	35.79%	101.50%	989.98%	116.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,509	1,141	11,345	21,290	177,574	22,669	18,628	5.88%
YoY %	2,223.31%	-89.94%	-46.71%	-88.01%	683.33%	21.69%	-	-
Horiz. %	142.31%	6.13%	60.90%	114.29%	953.26%	121.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.02%	99.04%	74.87%	50.75%	6.39%	18.15%	19.22%	-
YoY %	-54.54%	32.28%	47.53%	694.21%	-64.79%	-5.57%	-	-
Horiz. %	234.24%	515.30%	389.54%	264.05%	33.25%	94.43%	100.00%	-
Total Cost	762,870	639,416	599,257	536,821	205,681	130,256	104,632	37.98%
YoY %	19.31%	6.70%	11.63%	161.00%	57.91%	24.49%	-	-
Horiz. %	729.10%	611.11%	572.73%	513.06%	196.58%	124.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	367,650	385,744	393,431	396,722	343,922	159,850	124,766	19.14%
YoY %	-4.69%	-1.95%	-0.83%	15.35%	115.15%	28.12%	-	-
Horiz. %	294.67%	309.17%	315.34%	317.97%	275.65%	128.12%	100.00%	-

	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Dividend
Div	14,350	15,072	13,148	15,965	18,765	11,231	7,986	9.96%
YoY %	-4.79%	14.63%	-17.64%	-14.92%	67.08%	40.63%	-	-
Horiz. %	179.69%	188.73%	164.64%	199.91%	234.97%	140.63%	100.00%	-
Div Payout %	54.13%	1,321.00%	115.89%	74.99%	10.57%	49.54%	42.87%	-
YoY %	-95.90%	1,039.87%	54.54%	609.46%	-78.66%	15.56%	-	-
Horiz. %	126.27%	3,081.41%	270.33%	174.92%	24.66%	115.56%	100.00%	-

	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Equity
Net Worth	367,650	385,744	393,431	396,722	343,922	159,850	124,766	19.14%
YoY %	-4.69%	-1.95%	-0.83%	15.35%	115.15%	28.12%	-	-
Horiz. %	294.67%	309.17%	315.34%	317.97%	275.65%	128.12%	100.00%	-
NOSH	382,083	381,858	375,662	375,648	326,364	264,259	228,175	8.71%
YoY %	0.06%	1.65%	0.00%	15.10%	23.50%	15.81%	-	-
Horiz. %	167.45%	167.35%	164.64%	164.63%	143.03%	115.81%	100.00%	-

	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Ratio Analysis
NP Margin	3.34%	0.03%	1.02%	3.16%	45.41%	13.38%	14.18%	-
YoY %	11,033.33%	-97.06%	-67.72%	-93.04%	239.39%	-5.64%	-	-
Horiz. %	23.55%	0.21%	7.19%	22.28%	320.24%	94.36%	100.00%	-
ROE	7.21%	0.30%	2.88%	5.37%	51.63%	14.18%	14.93%	-
YoY %	2,303.33%	-89.58%	-46.37%	-89.60%	264.10%	-5.02%	-	-
Horiz. %	48.29%	2.01%	19.29%	35.97%	345.81%	94.98%	100.00%	-

	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Per Share
RPS	219.98	169.74	161.17	147.57	115.45	56.90	53.43	25.78%
YoY %	29.60%	5.32%	9.22%	27.82%	102.90%	6.49%	-	-
Horiz. %	411.72%	317.69%	301.65%	276.19%	216.08%	106.49%	100.00%	-
EPS	7.22	0.30	3.02	5.66	54.41	8.58	8.17	-1.98%
YoY %	2,306.67%	-90.07%	-46.64%	-89.60%	534.15%	5.02%	-	-
Horiz. %	88.37%	3.67%	36.96%	69.28%	665.97%	105.02%	100.00%	-
DPS	4.00	4.00	3.50	4.25	5.75	4.25	3.50	2.18%
YoY %	0.00%	14.29%	-17.65%	-26.09%	35.29%	21.43%	-	-
Horiz. %	114.29%	114.29%	100.00%	121.43%	164.29%	121.43%	100.00%	-
NAPS	1.0248	1.0237	1.0473	1.0561	1.0538	0.6049	0.5468	10.71%
YoY %	0.11%	-2.25%	-0.83%	0.22%	74.21%	10.63%	-	-
Horiz. %	187.42%	187.22%	191.53%	193.14%	192.72%	110.63%	100.00%	-

	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Adjusted Per Share Value based on latest NOSH - 301,619
RPS	40.52	32.84	31.09	28.46	19.35	7.72	6.26	35.35%
YoY %	23.39%	5.63%	9.24%	47.08%	150.65%	23.32%	-	-
Horiz. %	647.28%	524.60%	496.65%	454.63%	309.11%	123.32%	100.00%	-
EPS	1.36	0.06	0.58	1.09	9.12	1.16	0.96	5.80%
YoY %	2,166.67%	-89.66%	-46.79%	-88.05%	686.21%	20.83%	-	-
Horiz. %	141.67%	6.25%	60.42%	113.54%	950.00%	120.83%	100.00%	-
DPS	0.74	0.77	0.68	0.82	0.96	0.58	0.41	10.04%
YoY %	-3.90%	13.24%	-17.07%	-14.58%	65.52%	41.46%	-	-
Horiz. %	180.49%	187.80%	165.85%	200.00%	234.15%	141.46%	100.00%	-
NAPS	0.1888	0.1981	0.202	0.2037	0.1766	0.0821	0.0641	19.13%
YoY %	-4.69%	-1.93%	-0.83%	15.35%	115.10%	28.08%	-	-
Horiz. %	294.54%	309.05%	315.13%	317.78%	275.51%	128.08%	100.00%	-

	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	30/04/18	28/04/17	29/04/16	30/04/15	30/04/14	30/04/13	-
Price	1.66	1.72	1.74	1.88	2.89	1.50	1.35	-
P/RPS	0.75	1.01	1.08	1.27	2.50	2.64	2.53	-17.88%
YoY %	-25.74%	-6.48%	-14.96%	-49.20%	-5.30%	4.35%	-	-
Horiz. %	29.64%	39.92%	42.69%	50.20%	98.81%	104.35%	100.00%	-
P/EPS	22.47	568.03	57.62	33.17	5.31	17.49	16.54	5.09%
YoY %	-96.04%	885.82%	73.71%	524.67%	-69.64%	5.74%	-	-
Horiz. %	135.85%	3,434.28%	348.37%	200.54%	32.10%	105.74%	100.00%	-
EY	4.45	0.18	1.74	3.01	18.83	5.72	6.05	-4.85%
YoY %	2,372.22%	-89.66%	-42.19%	-84.01%	229.20%	-5.45%	-	-
Horiz. %	73.55%	2.98%	28.76%	49.75%	311.24%	94.55%	100.00%	-
DY	2.41	2.33	2.01	2.26	1.99	2.83	2.59	-1.16%
YoY %	3.43%	15.92%	-11.06%	13.57%	-29.68%	9.27%	-	-
Horiz. %	93.05%	89.96%	77.61%	87.26%	76.83%	109.27%	100.00%	-
P/NAPS	1.62	1.68	1.66	1.78	2.74	2.48	2.47	-6.60%
YoY %	-3.57%	1.20%	-6.74%	-35.04%	10.48%	0.40%	-	-
Horiz. %	65.59%	68.02%	67.21%	72.06%	110.93%	100.40%	100.00%	-

	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Price Multiplier on Announcement Date
Date	20/08/19	21/06/18	14/06/17	10/06/16	15/06/15	16/06/14	13/06/13	-
Price	1.57	1.66	1.53	1.88	2.59	1.49	1.73	-
P/RPS	0.71	0.98	0.95	1.27	2.24	2.62	3.24	-21.81%
YoY %	-27.55%	3.16%	-25.20%	-43.30%	-14.50%	-19.14%	-	-
Horiz. %	21.91%	30.25%	29.32%	39.20%	69.14%	80.86%	100.00%	-
P/EPS	21.25	548.21	50.66	33.17	4.76	17.37	21.19	0.04%
YoY %	-96.12%	982.14%	52.73%	596.85%	-72.60%	-18.03%	-	-
Horiz. %	100.28%	2,587.12%	239.08%	156.54%	22.46%	81.97%	100.00%	-
EY	4.71	0.18	1.97	3.01	21.01	5.76	4.72	-0.03%
YoY %	2,516.67%	-90.86%	-34.55%	-85.67%	264.76%	22.03%	-	-
Horiz. %	99.79%	3.81%	41.74%	63.77%	445.13%	122.03%	100.00%	-
DY	2.55	2.41	2.29	2.26	2.22	2.85	2.02	3.84%
YoY %	5.81%	5.24%	1.33%	1.80%	-22.11%	41.09%	-	-
Horiz. %	126.24%	119.31%	113.37%	111.88%	109.90%	141.09%	100.00%	-
P/NAPS	1.53	1.62	1.46	1.78	2.46	2.46	3.16	-11.09%
YoY %	-5.56%	10.96%	-17.98%	-27.64%	0.00%	-22.15%	-	-
Horiz. %	48.42%	51.27%	46.20%	56.33%	77.85%	77.85%	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