[BJFOOD] YoY Annual (Unaudited) Result on 30-Apr-2017 [#4]

Stock

[BJFOOD] BERJAYA FOOD BERHAD

Announcement Date

14-Jun-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

30-Apr-2017 [#4]

Profit Trend

YoY- -46.71%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Annual (Unaudited) Result
Revenue	634,719	789,190	639,603	605,443	554,363	376,780	150,369	26.27%
YoY %	-19.57%	23.39%	5.64%	9.21%	47.13%	150.57%	-	-
Horiz. %	422.11%	524.84%	425.36%	402.64%	368.67%	250.57%	100.00%	-
PBT	-7,597	47,875	19,404	24,612	35,615	182,769	24,573	-
YoY %	-115.87%	146.73%	-21.16%	-30.89%	-80.51%	643.78%	-	-
Horiz. %	-30.92%	194.83%	78.96%	100.16%	144.94%	743.78%	100.00%	-
Tax	-11,776	-21,555	-19,217	-18,426	-18,073	-11,670	-4,460	17.03%
YoY %	45.37%	-12.17%	-4.29%	-1.95%	-54.87%	-161.66%	-	-
Horiz. %	264.04%	483.30%	430.87%	413.14%	405.22%	261.66%	100.00%	-
NP	-19,373	26,320	187	6,186	17,542	171,099	20,113	-
YoY %	-173.61%	13,974.87%	-96.98%	-64.74%	-89.75%	750.69%	-	-
Horiz. %	-96.32%	130.86%	0.93%	30.76%	87.22%	850.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-18,925	26,509	1,141	11,345	21,290	177,574	22,669	-
YoY %	-171.39%	2,223.31%	-89.94%	-46.71%	-88.01%	683.33%	-	-
Horiz. %	-83.48%	116.94%	5.03%	50.05%	93.92%	783.33%	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%	-
YoY %	-	-54.54%	32.28%	47.53%	694.21%	-64.79%	-	-
Horiz. %	-	248.04%	545.67%	412.51%	279.61%	35.21%	100.00%	-
Total Cost	654,092	762,870	639,416	599,257	536,821	205,681	130,256	29.87%
YoY %	-14.26%	19.31%	6.70%	11.63%	161.00%	57.91%	-	-
Horiz. %	502.16%	585.67%	490.89%	460.06%	412.13%	157.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	333,628	367,650	385,744	393,431	396,722	343,922	159,850	12.65%
YoY %	-9.25%	-4.69%	-1.95%	-0.83%	15.35%	115.15%	-	-
Horiz. %	208.71%	230.00%	241.32%	246.13%	248.18%	215.15%	100.00%	-

	30/06/20	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Dividend
Div	7,074	14,350	15,072	13,148	15,965	18,765	11,231	-7.21%
YoY %	-50.70%	-4.79%	14.63%	-17.64%	-14.92%	67.08%	-	-
Horiz. %	62.99%	127.77%	134.20%	117.07%	142.15%	167.08%	100.00%	-
Div Payout %	0.00%	54.13%	1,321.00%	115.89%	74.99%	10.57%	49.54%	-
YoY %	0.00%	-95.90%	1,039.87%	54.54%	609.46%	-78.66%	-	-
Horiz. %	0.00%	109.27%	2,666.53%	233.93%	151.37%	21.34%	100.00%	-

	30/06/20	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Equity
Net Worth	333,628	367,650	385,744	393,431	396,722	343,922	159,850	12.65%
YoY %	-9.25%	-4.69%	-1.95%	-0.83%	15.35%	115.15%	-	-
Horiz. %	208.71%	230.00%	241.32%	246.13%	248.18%	215.15%	100.00%	-
NOSH	382,142	382,083	381,858	375,662	375,648	326,364	264,259	6.15%
YoY %	0.02%	0.06%	1.65%	0.00%	15.10%	23.50%	-	-
Horiz. %	144.61%	144.59%	144.50%	142.16%	142.15%	123.50%	100.00%	-

	30/06/20	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Ratio Analysis
NP Margin	-3.05%	3.34%	0.03%	1.02%	3.16%	45.41%	13.38%	-
YoY %	-191.32%	11,033.33%	-97.06%	-67.72%	-93.04%	239.39%	-	-
Horiz. %	-22.80%	24.96%	0.22%	7.62%	23.62%	339.39%	100.00%	-
ROE	-5.67%	7.21%	0.30%	2.88%	5.37%	51.63%	14.18%	-
YoY %	-178.64%	2,303.33%	-89.58%	-46.37%	-89.60%	264.10%	-	-
Horiz. %	-39.99%	50.85%	2.12%	20.31%	37.87%	364.10%	100.00%	-

	30/06/20	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Per Share
RPS	179.44	219.98	169.74	161.17	147.57	115.45	56.90	20.45%
YoY %	-18.43%	29.60%	5.32%	9.22%	27.82%	102.90%	-	-
Horiz. %	315.36%	386.61%	298.31%	283.25%	259.35%	202.90%	100.00%	-
EPS	-5.31	7.22	0.30	3.02	5.66	54.41	8.58	-
YoY %	-173.55%	2,306.67%	-90.07%	-46.64%	-89.60%	534.15%	-	-
Horiz. %	-61.89%	84.15%	3.50%	35.20%	65.97%	634.15%	100.00%	-
DPS	2.00	4.00	4.00	3.50	4.25	5.75	4.25	-11.49%
YoY %	-50.00%	0.00%	14.29%	-17.65%	-26.09%	35.29%	-	-
Horiz. %	47.06%	94.12%	94.12%	82.35%	100.00%	135.29%	100.00%	-
NAPS	0.9432	1.0248	1.0237	1.0473	1.0561	1.0538	0.6049	7.46%
YoY %	-7.96%	0.11%	-2.25%	-0.83%	0.22%	74.21%	-	-
Horiz. %	155.93%	169.42%	169.23%	173.14%	174.59%	174.21%	100.00%	-

	30/06/20	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 374,000
RPS	32.59	40.52	32.84	31.09	28.46	19.35	7.72	26.27%
YoY %	-19.57%	23.39%	5.63%	9.24%	47.08%	150.65%	-	-
Horiz. %	422.15%	524.87%	425.39%	402.72%	368.65%	250.65%	100.00%	-
EPS	-0.97	1.36	0.06	0.58	1.09	9.12	1.16	-
YoY %	-171.32%	2,166.67%	-89.66%	-46.79%	-88.05%	686.21%	-	-
Horiz. %	-83.62%	117.24%	5.17%	50.00%	93.97%	786.21%	100.00%	-
DPS	0.36	0.74	0.77	0.68	0.82	0.96	0.58	-7.43%
YoY %	-51.35%	-3.90%	13.24%	-17.07%	-14.58%	65.52%	-	-
Horiz. %	62.07%	127.59%	132.76%	117.24%	141.38%	165.52%	100.00%	-
NAPS	0.1713	0.1888	0.1981	0.202	0.2037	0.1766	0.0821	12.65%
YoY %	-9.27%	-4.69%	-1.93%	-0.83%	15.35%	115.10%	-	-
Horiz. %	208.65%	229.96%	241.29%	246.04%	248.11%	215.10%	100.00%	-

	30/06/20	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	30/04/18	28/04/17	29/04/16	30/04/15	30/04/14	-
Price	1.10	1.66	1.72	1.74	1.88	2.89	1.50	-
P/RPS	0.61	0.75	1.01	1.08	1.27	2.50	2.64	-21.12%
YoY %	-18.67%	-25.74%	-6.48%	-14.96%	-49.20%	-5.30%	-	-
Horiz. %	23.11%	28.41%	38.26%	40.91%	48.11%	94.70%	100.00%	-
P/EPS	-20.56	22.47	568.03	57.62	33.17	5.31	17.49	-
YoY %	-191.50%	-96.04%	885.82%	73.71%	524.67%	-69.64%	-	-
Horiz. %	-117.55%	128.47%	3,247.74%	329.45%	189.65%	30.36%	100.00%	-
EY	-4.86	4.45	0.18	1.74	3.01	18.83	5.72	-
YoY %	-209.21%	2,372.22%	-89.66%	-42.19%	-84.01%	229.20%	-	-
Horiz. %	-84.97%	77.80%	3.15%	30.42%	52.62%	329.20%	100.00%	-
DY	1.82	2.41	2.33	2.01	2.26	1.99	2.83	-6.90%
YoY %	-24.48%	3.43%	15.92%	-11.06%	13.57%	-29.68%	-	-
Horiz. %	64.31%	85.16%	82.33%	71.02%	79.86%	70.32%	100.00%	-
P/NAPS	1.17	1.62	1.68	1.66	1.78	2.74	2.48	-11.45%
YoY %	-27.78%	-3.57%	1.20%	-6.74%	-35.04%	10.48%	-	-
Horiz. %	47.18%	65.32%	67.74%	66.94%	71.77%	110.48%	100.00%	-

	30/06/20	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Announcement Date
Date	21/08/20	20/08/19	21/06/18	14/06/17	10/06/16	15/06/15	16/06/14	-
Price	1.15	1.57	1.66	1.53	1.88	2.59	1.49	-
P/RPS	0.64	0.71	0.98	0.95	1.27	2.24	2.62	-20.41%
YoY %	-9.86%	-27.55%	3.16%	-25.20%	-43.30%	-14.50%	-	-
Horiz. %	24.43%	27.10%	37.40%	36.26%	48.47%	85.50%	100.00%	-
P/EPS	-21.49	21.25	548.21	50.66	33.17	4.76	17.37	-
YoY %	-201.13%	-96.12%	982.14%	52.73%	596.85%	-72.60%	-	-
Horiz. %	-123.72%	122.34%	3,156.07%	291.65%	190.96%	27.40%	100.00%	-
EY	-4.65	4.71	0.18	1.97	3.01	21.01	5.76	-
YoY %	-198.73%	2,516.67%	-90.86%	-34.55%	-85.67%	264.76%	-	-
Horiz. %	-80.73%	81.77%	3.12%	34.20%	52.26%	364.76%	100.00%	-
DY	1.74	2.55	2.41	2.29	2.26	2.22	2.85	-7.68%
YoY %	-31.76%	5.81%	5.24%	1.33%	1.80%	-22.11%	-	-
Horiz. %	61.05%	89.47%	84.56%	80.35%	79.30%	77.89%	100.00%	-
P/NAPS	1.22	1.53	1.62	1.46	1.78	2.46	2.46	-10.73%
YoY %	-20.26%	-5.56%	10.96%	-17.98%	-27.64%	0.00%	-	-
Horiz. %	49.59%	62.20%	65.85%	59.35%	72.36%	100.00%	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 - 21 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

974

HLIND

HONG LEONG INDUSTRIES BHD

968

JCY

JCY INTERNATIONAL BERHAD

696

GENTING

GENTING BHD

696

DNEX

DAGANG NEXCHANGE BERHAD

380

NOTION

NOTION VTEC BHD

335

HEXCAP

HEXTAR CAPITAL BERHAD

262

GENM

GENTING MALAYSIA BERHAD

246

TSH

TSH RESOURCES BHD

240

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

0.295

+0.05

79,789,700

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

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