[BJFOOD] YoY TTM Result on 31-Jul-2014 [#1]

Stock

[BJFOOD] BERJAYA FOOD BERHAD

Announcement Date

15-Sep-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

31-Jul-2014 [#1]

Profit Trend

QoQ- 3.39%

YoY- 8.31%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
TTM Result
Revenue	618,463	563,106	470,129	151,299	133,705	93,221	74,672	42.19%
YoY %	9.83%	19.78%	210.73%	13.16%	43.43%	24.84%	-	-
Horiz. %	828.24%	754.11%	629.59%	202.62%	179.06%	124.84%	100.00%	-
PBT	25,921	34,942	196,940	25,097	25,613	13,794	13,723	11.17%
YoY %	-25.82%	-82.26%	684.72%	-2.01%	85.68%	0.52%	-	-
Horiz. %	188.89%	254.62%	1,435.11%	182.88%	186.64%	100.52%	100.00%	-
Tax	-19,377	-16,398	-15,409	-4,216	-4,772	-3,294	-2,555	40.12%
YoY %	-18.17%	-6.42%	-265.49%	11.65%	-44.87%	-28.92%	-	-
Horiz. %	758.40%	641.80%	603.09%	165.01%	186.77%	128.92%	100.00%	-
NP	6,544	18,544	181,531	20,881	20,841	10,500	11,168	-8.51%
YoY %	-64.71%	-89.78%	769.36%	0.19%	98.49%	-5.98%	-	-
Horiz. %	58.60%	166.05%	1,625.46%	186.97%	186.61%	94.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,681	21,773	184,761	23,798	21,972	10,747	11,168	0.75%
YoY %	-46.35%	-88.22%	676.37%	8.31%	104.45%	-3.77%	-	-
Horiz. %	104.59%	194.96%	1,654.38%	213.09%	196.74%	96.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	74.75%	46.93%	7.82%	16.80%	18.63%	23.88%	18.62%	-
YoY %	59.28%	500.13%	-53.45%	-9.82%	-21.98%	28.25%	-	-
Horiz. %	401.45%	252.04%	42.00%	90.23%	100.05%	128.25%	100.00%	-
Total Cost	611,919	544,562	288,598	130,418	112,864	82,721	63,504	45.82%
YoY %	12.37%	88.69%	121.29%	15.55%	36.44%	30.26%	-	-
Horiz. %	963.59%	857.52%	454.46%	205.37%	177.73%	130.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	394,526	401,372	393,368	166,651	144,246	54,934	49,709	41.18%
YoY %	-1.71%	2.03%	136.04%	15.53%	162.58%	10.51%	-	-
Horiz. %	793.67%	807.44%	791.34%	335.25%	290.18%	110.51%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Dividend
Div	14,969	13,366	23,261	11,283	8,530	6,414	4,245	23.34%
YoY %	11.99%	-42.54%	106.16%	32.27%	32.99%	51.10%	-	-
Horiz. %	352.63%	314.86%	547.96%	265.80%	200.94%	151.10%	100.00%	-
Div Payout %	128.15%	61.39%	12.59%	47.41%	38.82%	59.69%	38.02%	-
YoY %	108.75%	387.61%	-73.44%	22.13%	-34.96%	57.00%	-	-
Horiz. %	337.06%	161.47%	33.11%	124.70%	102.10%	157.00%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Equity
Net Worth	394,526	401,372	393,368	166,651	144,246	54,934	49,709	41.18%
YoY %	-1.71%	2.03%	136.04%	15.53%	162.58%	10.51%	-	-
Horiz. %	793.67%	807.44%	791.34%	335.25%	290.18%	110.51%	100.00%	-
NOSH	373,286	378,939	374,601	275,321	262,361	143,694	142,189	17.43%
YoY %	-1.49%	1.16%	36.06%	4.94%	82.58%	1.06%	-	-
Horiz. %	262.53%	266.50%	263.45%	193.63%	184.52%	101.06%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Ratio Analysis
NP Margin	1.06%	3.29%	38.61%	13.80%	15.59%	11.26%	14.96%	-
YoY %	-67.78%	-91.48%	179.78%	-11.48%	38.45%	-24.73%	-	-
Horiz. %	7.09%	21.99%	258.09%	92.25%	104.21%	75.27%	100.00%	-
ROE	2.96%	5.42%	46.97%	14.28%	15.23%	19.56%	22.47%	-
YoY %	-45.39%	-88.46%	228.92%	-6.24%	-22.14%	-12.95%	-	-
Horiz. %	13.17%	24.12%	209.03%	63.55%	67.78%	87.05%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Per Share
RPS	165.68	148.60	125.50	54.95	50.96	64.87	52.52	21.08%
YoY %	11.49%	18.41%	128.39%	7.83%	-21.44%	23.51%	-	-
Horiz. %	315.46%	282.94%	238.96%	104.63%	97.03%	123.51%	100.00%	-
EPS	3.13	5.75	49.32	8.64	8.37	7.48	7.85	-14.19%
YoY %	-45.57%	-88.34%	470.83%	3.23%	11.90%	-4.71%	-	-
Horiz. %	39.87%	73.25%	628.28%	110.06%	106.62%	95.29%	100.00%	-
DPS	4.00	3.53	6.21	4.10	3.25	4.50	3.00	4.90%
YoY %	13.31%	-43.16%	51.46%	26.15%	-27.78%	50.00%	-	-
Horiz. %	133.33%	117.67%	207.00%	136.67%	108.33%	150.00%	100.00%	-
NAPS	1.0569	1.0592	1.0501	0.6053	0.5498	0.3823	0.3496	20.22%
YoY %	-0.22%	0.87%	73.48%	10.09%	43.81%	9.35%	-	-
Horiz. %	302.32%	302.97%	300.37%	173.14%	157.27%	109.35%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Adjusted Per Share Value based on latest NOSH - 275,321
RPS	31.75	28.91	24.14	7.77	6.87	4.79	3.83	42.21%
YoY %	9.82%	19.76%	210.68%	13.10%	43.42%	25.07%	-	-
Horiz. %	828.98%	754.83%	630.29%	202.87%	179.37%	125.07%	100.00%	-
EPS	0.60	1.12	9.49	1.22	1.13	0.55	0.57	0.85%
YoY %	-46.43%	-88.20%	677.87%	7.96%	105.45%	-3.51%	-	-
Horiz. %	105.26%	196.49%	1,664.91%	214.04%	198.25%	96.49%	100.00%	-
DPS	0.77	0.69	1.19	0.58	0.44	0.33	0.22	23.19%
YoY %	11.59%	-42.02%	105.17%	31.82%	33.33%	50.00%	-	-
Horiz. %	350.00%	313.64%	540.91%	263.64%	200.00%	150.00%	100.00%	-
NAPS	0.2026	0.2061	0.202	0.0856	0.0741	0.0282	0.0255	41.21%
YoY %	-1.70%	2.03%	135.98%	15.52%	162.77%	10.59%	-	-
Horiz. %	794.51%	808.24%	792.16%	335.69%	290.59%	110.59%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	-
Price	1.40	1.67	2.33	2.72	1.77	0.975	0.88	-
P/RPS	0.85	1.12	1.86	4.95	3.47	1.50	1.68	-10.72%
YoY %	-24.11%	-39.78%	-62.42%	42.65%	131.33%	-10.71%	-	-
Horiz. %	50.60%	66.67%	110.71%	294.64%	206.55%	89.29%	100.00%	-
P/EPS	44.74	29.06	4.72	31.47	21.14	13.04	11.20	25.93%
YoY %	53.96%	515.68%	-85.00%	48.86%	62.12%	16.43%	-	-
Horiz. %	399.46%	259.46%	42.14%	280.98%	188.75%	116.43%	100.00%	-
EY	2.24	3.44	21.17	3.18	4.73	7.67	8.93	-20.56%
YoY %	-34.88%	-83.75%	565.72%	-32.77%	-38.33%	-14.11%	-	-
Horiz. %	25.08%	38.52%	237.07%	35.61%	52.97%	85.89%	100.00%	-
DY	2.86	2.11	2.67	1.51	1.84	4.62	3.41	-2.88%
YoY %	35.55%	-20.97%	76.82%	-17.93%	-60.17%	35.48%	-	-
Horiz. %	83.87%	61.88%	78.30%	44.28%	53.96%	135.48%	100.00%	-
P/NAPS	1.32	1.58	2.22	4.49	3.22	2.55	2.52	-10.20%
YoY %	-16.46%	-28.83%	-50.56%	39.44%	26.27%	1.19%	-	-
Horiz. %	52.38%	62.70%	88.10%	178.17%	127.78%	101.19%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Announcement Date
Date	15/09/17	07/09/16	11/09/15	15/09/14	18/09/13	06/09/12	-	-
Price	1.53	1.64	2.14	3.06	1.68	1.12	0.00	-
P/RPS	0.92	1.10	1.71	5.57	3.30	1.73	0.00	-
YoY %	-16.36%	-35.67%	-69.30%	68.79%	90.75%	0.00%	-	-
Horiz. %	53.18%	63.58%	98.84%	321.97%	190.75%	100.00%	-	-
P/EPS	48.89	28.54	4.34	35.40	20.06	14.98	0.00	-
YoY %	71.30%	557.60%	-87.74%	76.47%	33.91%	0.00%	-	-
Horiz. %	326.37%	190.52%	28.97%	236.32%	133.91%	100.00%	-	-
EY	2.05	3.50	23.05	2.82	4.98	6.68	0.00	-
YoY %	-41.43%	-84.82%	717.38%	-43.37%	-25.45%	0.00%	-	-
Horiz. %	30.69%	52.40%	345.06%	42.22%	74.55%	100.00%	-	-
DY	2.61	2.15	2.90	1.34	1.94	4.02	0.00	-
YoY %	21.40%	-25.86%	116.42%	-30.93%	-51.74%	0.00%	-	-
Horiz. %	64.93%	53.48%	72.14%	33.33%	48.26%	100.00%	-	-
P/NAPS	1.45	1.55	2.04	5.06	3.06	2.93	0.00	-
YoY %	-6.45%	-24.02%	-59.68%	65.36%	4.44%	0.00%	-	-
Horiz. %	49.49%	52.90%	69.62%	172.70%	104.44%	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