[BJFOOD] YoY TTM 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

QoQ- -36.54%

YoY- -50.41%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
TTM Result
Revenue	717,266	634,719	627,814	605,443	554,146	377,355	148,193	24.58%
YoY %	13.01%	1.10%	3.69%	9.26%	46.85%	154.64%	-	-
Horiz. %	484.01%	428.31%	423.65%	408.55%	373.94%	254.64%	100.00%	-
PBT	74,374	-7,597	36,876	24,612	36,439	194,252	25,022	16.40%
YoY %	1,078.99%	-120.60%	49.83%	-32.46%	-81.24%	676.32%	-	-
Horiz. %	297.23%	-30.36%	147.37%	98.36%	145.63%	776.32%	100.00%	-
Tax	-28,390	-11,776	-16,784	-18,426	-16,725	-12,988	-4,340	29.93%
YoY %	-141.08%	29.84%	8.91%	-10.17%	-28.77%	-199.26%	-	-
Horiz. %	654.15%	271.34%	386.73%	424.56%	385.37%	299.26%	100.00%	-
NP	45,984	-19,373	20,092	6,186	19,714	181,264	20,682	11.78%
YoY %	337.36%	-196.42%	224.80%	-68.62%	-89.12%	776.43%	-	-
Horiz. %	222.34%	-93.67%	97.15%	29.91%	95.32%	876.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,364	-18,925	20,269	11,345	22,877	184,657	23,017	10.58%
YoY %	350.27%	-193.37%	78.66%	-50.41%	-87.61%	702.26%	-	-
Horiz. %	205.78%	-82.22%	88.06%	49.29%	99.39%	802.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.17%	-	45.51%	74.87%	45.90%	6.69%	17.34%	-
YoY %	0.00%	-	-39.21%	63.12%	586.10%	-61.42%	-	-
Horiz. %	220.13%	-	262.46%	431.78%	264.71%	38.58%	100.00%	-
Total Cost	671,282	654,092	607,722	599,257	534,432	196,091	127,511	26.05%
YoY %	2.63%	7.63%	1.41%	12.13%	172.54%	53.78%	-	-
Horiz. %	526.45%	512.97%	476.60%	469.96%	419.13%	153.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	370,694	333,628	367,650	391,690	319,806	398,886	161,534	12.27%
YoY %	11.11%	-9.25%	-6.14%	22.48%	-19.83%	146.94%	-	-
Horiz. %	229.48%	206.54%	227.60%	242.48%	197.98%	246.94%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Dividend
Div	10,637	7,159	11,057	13,131	15,218	19,515	11,283	-0.81%
YoY %	48.58%	-35.25%	-15.79%	-13.71%	-22.02%	72.96%	-	-
Horiz. %	94.27%	63.45%	98.00%	116.38%	134.88%	172.96%	100.00%	-
Div Payout %	22.46%	0.00%	54.56%	115.75%	66.52%	10.57%	49.02%	-
YoY %	0.00%	0.00%	-52.86%	74.01%	529.33%	-78.44%	-	-
Horiz. %	45.82%	0.00%	111.30%	236.13%	135.70%	21.56%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Equity
Net Worth	370,694	333,628	367,650	391,690	319,806	398,886	161,534	12.27%
YoY %	11.11%	-9.25%	-6.14%	22.48%	-19.83%	146.94%	-	-
Horiz. %	229.48%	206.54%	227.60%	242.48%	197.98%	246.94%	100.00%	-
NOSH	383,620	382,142	382,083	374,000	301,619	372,790	266,515	5.20%
YoY %	0.39%	0.02%	2.16%	24.00%	-19.09%	39.88%	-	-
Horiz. %	143.94%	143.38%	143.36%	140.33%	113.17%	139.88%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Ratio Analysis
NP Margin	6.41%	-3.05%	3.20%	1.02%	3.56%	48.04%	13.96%	-
YoY %	310.16%	-195.31%	213.73%	-71.35%	-92.59%	244.13%	-	-
Horiz. %	45.92%	-21.85%	22.92%	7.31%	25.50%	344.13%	100.00%	-
ROE	12.78%	-5.67%	5.51%	2.90%	7.15%	46.29%	14.25%	-
YoY %	325.40%	-202.90%	90.00%	-59.44%	-84.55%	224.84%	-	-
Horiz. %	89.68%	-39.79%	38.67%	20.35%	50.18%	324.84%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Per Share
RPS	201.89	179.44	175.00	161.88	183.72	101.22	55.60	19.69%
YoY %	12.51%	2.54%	8.10%	-11.89%	81.51%	82.05%	-	-
Horiz. %	363.11%	322.73%	314.75%	291.15%	330.43%	182.05%	100.00%	-
EPS	13.33	-5.35	5.65	3.03	7.58	49.53	8.64	6.23%
YoY %	349.16%	-194.69%	86.47%	-60.03%	-84.70%	473.26%	-	-
Horiz. %	154.28%	-61.92%	65.39%	35.07%	87.73%	573.26%	100.00%	-
DPS	3.00	2.00	3.08	3.50	5.05	5.24	4.25	-4.74%
YoY %	50.00%	-35.06%	-12.00%	-30.69%	-3.63%	23.29%	-	-
Horiz. %	70.59%	47.06%	72.47%	82.35%	118.82%	123.29%	100.00%	-
NAPS	1.0434	0.9432	1.0248	1.0473	1.0603	1.07	0.6061	7.86%
YoY %	10.62%	-7.96%	-2.15%	-1.23%	-0.91%	76.54%	-	-
Horiz. %	172.15%	155.62%	169.08%	172.79%	174.94%	176.54%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 374,000
RPS	36.83	32.59	32.23	31.09	28.45	19.38	7.61	24.58%
YoY %	13.01%	1.12%	3.67%	9.28%	46.80%	154.66%	-	-
Horiz. %	483.97%	428.25%	423.52%	408.54%	373.85%	254.66%	100.00%	-
EPS	2.43	-0.97	1.04	0.58	1.17	9.48	1.18	10.59%
YoY %	350.52%	-193.27%	79.31%	-50.43%	-87.66%	703.39%	-	-
Horiz. %	205.93%	-82.20%	88.14%	49.15%	99.15%	803.39%	100.00%	-
DPS	0.55	0.37	0.57	0.67	0.78	1.00	0.58	-0.73%
YoY %	48.65%	-35.09%	-14.93%	-14.10%	-22.00%	72.41%	-	-
Horiz. %	94.83%	63.79%	98.28%	115.52%	134.48%	172.41%	100.00%	-
NAPS	0.1903	0.1713	0.1888	0.2011	0.1642	0.2048	0.0829	12.28%
YoY %	11.09%	-9.27%	-6.12%	22.47%	-19.82%	147.04%	-	-
Horiz. %	229.55%	206.63%	227.74%	242.58%	198.07%	247.04%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	28/04/17	29/04/16	30/04/15	30/04/14	-
Price	1.95	1.10	1.66	1.74	1.88	2.89	1.50	-
P/RPS	0.97	0.61	0.95	1.07	1.02	2.86	2.70	-13.30%
YoY %	59.02%	-35.79%	-11.21%	4.90%	-64.34%	5.93%	-	-
Horiz. %	35.93%	22.59%	35.19%	39.63%	37.78%	105.93%	100.00%	-
P/EPS	14.63	-20.56	29.38	57.36	24.79	5.83	17.37	-2.36%
YoY %	171.16%	-169.98%	-48.78%	131.38%	325.21%	-66.44%	-	-
Horiz. %	84.23%	-118.36%	169.14%	330.22%	142.72%	33.56%	100.00%	-
EY	6.84	-4.86	3.40	1.74	4.03	17.14	5.76	2.42%
YoY %	240.74%	-242.94%	95.40%	-56.82%	-76.49%	197.57%	-	-
Horiz. %	118.75%	-84.38%	59.03%	30.21%	69.97%	297.57%	100.00%	-
DY	1.54	1.82	1.86	2.01	2.68	1.81	2.83	-8.13%
YoY %	-15.38%	-2.15%	-7.46%	-25.00%	48.07%	-36.04%	-	-
Horiz. %	54.42%	64.31%	65.72%	71.02%	94.70%	63.96%	100.00%	-
P/NAPS	1.87	1.17	1.62	1.66	1.77	2.70	2.47	-3.80%
YoY %	59.83%	-27.78%	-2.41%	-6.21%	-34.44%	9.31%	-	-
Horiz. %	75.71%	47.37%	65.59%	67.21%	71.66%	109.31%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Announcement Date
Date	18/08/21	21/08/20	20/08/19	14/06/17	10/06/16	15/06/15	16/06/14	-
Price	1.91	1.15	1.57	1.53	1.88	2.59	1.49	-
P/RPS	0.95	0.64	0.90	0.95	1.02	2.56	2.68	-13.46%
YoY %	48.44%	-28.89%	-5.26%	-6.86%	-60.16%	-4.48%	-	-
Horiz. %	35.45%	23.88%	33.58%	35.45%	38.06%	95.52%	100.00%	-
P/EPS	14.33	-21.49	27.79	50.44	24.79	5.23	17.25	-2.55%
YoY %	166.68%	-177.33%	-44.90%	103.47%	374.00%	-69.68%	-	-
Horiz. %	83.07%	-124.58%	161.10%	292.41%	143.71%	30.32%	100.00%	-
EY	6.98	-4.65	3.60	1.98	4.03	19.12	5.80	2.61%
YoY %	250.11%	-229.17%	81.82%	-50.87%	-78.92%	229.66%	-	-
Horiz. %	120.34%	-80.17%	62.07%	34.14%	69.48%	329.66%	100.00%	-
DY	1.57	1.74	1.96	2.29	2.68	2.02	2.85	-7.97%
YoY %	-9.77%	-11.22%	-14.41%	-14.55%	32.67%	-29.12%	-	-
Horiz. %	55.09%	61.05%	68.77%	80.35%	94.04%	70.88%	100.00%	-
P/NAPS	1.83	1.22	1.53	1.46	1.77	2.42	2.46	-4.04%
YoY %	50.00%	-20.26%	4.79%	-17.51%	-26.86%	-1.63%	-	-
Horiz. %	74.39%	49.59%	62.20%	59.35%	71.95%	98.37%	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