[BJFOOD] YoY TTM Result on 31-Jul-2015 [#1]

Stock

[BJFOOD] BERJAYA FOOD BERHAD

Announcement Date

11-Sep-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

31-Jul-2015 [#1]

Profit Trend

QoQ- 0.06%

YoY- 676.37%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
TTM Result
Revenue	646,589	618,463	563,106	470,129	151,299	133,705	93,221	38.07%
YoY %	4.55%	9.83%	19.78%	210.73%	13.16%	43.43%	-	-
Horiz. %	693.61%	663.44%	604.05%	504.32%	162.30%	143.43%	100.00%	-
PBT	21,646	25,921	34,942	196,940	25,097	25,613	13,794	7.79%
YoY %	-16.49%	-25.82%	-82.26%	684.72%	-2.01%	85.68%	-	-
Horiz. %	156.92%	187.92%	253.31%	1,427.72%	181.94%	185.68%	100.00%	-
Tax	-19,919	-19,377	-16,398	-15,409	-4,216	-4,772	-3,294	34.95%
YoY %	-2.80%	-18.17%	-6.42%	-265.49%	11.65%	-44.87%	-	-
Horiz. %	604.71%	588.25%	497.81%	467.79%	127.99%	144.87%	100.00%	-
NP	1,727	6,544	18,544	181,531	20,881	20,841	10,500	-25.96%
YoY %	-73.61%	-64.71%	-89.78%	769.36%	0.19%	98.49%	-	-
Horiz. %	16.45%	62.32%	176.61%	1,728.87%	198.87%	198.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,043	11,681	21,773	184,761	23,798	21,972	10,747	-24.16%
YoY %	-82.51%	-46.35%	-88.22%	676.37%	8.31%	104.45%	-	-
Horiz. %	19.01%	108.69%	202.60%	1,719.19%	221.44%	204.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	92.02%	74.75%	46.93%	7.82%	16.80%	18.63%	23.88%	-
YoY %	23.10%	59.28%	500.13%	-53.45%	-9.82%	-21.98%	-	-
Horiz. %	385.34%	313.02%	196.52%	32.75%	70.35%	78.02%	100.00%	-
Total Cost	644,862	611,919	544,562	288,598	130,418	112,864	82,721	40.79%
YoY %	5.38%	12.37%	88.69%	121.29%	15.55%	36.44%	-	-
Horiz. %	779.56%	739.74%	658.31%	348.88%	157.66%	136.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	388,571	394,526	401,372	393,368	166,651	144,246	54,934	38.52%
YoY %	-1.51%	-1.71%	2.03%	136.04%	15.53%	162.58%	-	-
Horiz. %	707.34%	718.18%	730.64%	716.07%	303.37%	262.58%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Dividend
Div	15,048	14,969	13,366	23,261	11,283	8,530	6,414	15.26%
YoY %	0.53%	11.99%	-42.54%	106.16%	32.27%	32.99%	-	-
Horiz. %	234.61%	233.38%	208.39%	362.66%	175.91%	132.99%	100.00%	-
Div Payout %	736.60%	128.15%	61.39%	12.59%	47.41%	38.82%	59.69%	-
YoY %	474.80%	108.75%	387.61%	-73.44%	22.13%	-34.96%	-	-
Horiz. %	1,234.04%	214.69%	102.85%	21.09%	79.43%	65.04%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Equity
Net Worth	388,571	394,526	401,372	393,368	166,651	144,246	54,934	38.52%
YoY %	-1.51%	-1.71%	2.03%	136.04%	15.53%	162.58%	-	-
Horiz. %	707.34%	718.18%	730.64%	716.07%	303.37%	262.58%	100.00%	-
NOSH	381,887	373,286	378,939	374,601	275,321	262,361	143,694	17.68%
YoY %	2.30%	-1.49%	1.16%	36.06%	4.94%	82.58%	-	-
Horiz. %	265.76%	259.78%	263.71%	260.69%	191.60%	182.58%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Ratio Analysis
NP Margin	0.27%	1.06%	3.29%	38.61%	13.80%	15.59%	11.26%	-
YoY %	-74.53%	-67.78%	-91.48%	179.78%	-11.48%	38.45%	-	-
Horiz. %	2.40%	9.41%	29.22%	342.90%	122.56%	138.45%	100.00%	-
ROE	0.53%	2.96%	5.42%	46.97%	14.28%	15.23%	19.56%	-
YoY %	-82.09%	-45.39%	-88.46%	228.92%	-6.24%	-22.14%	-	-
Horiz. %	2.71%	15.13%	27.71%	240.13%	73.01%	77.86%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Per Share
RPS	171.59	165.68	148.60	125.50	54.95	50.96	64.87	17.59%
YoY %	3.57%	11.49%	18.41%	128.39%	7.83%	-21.44%	-	-
Horiz. %	264.51%	255.40%	229.07%	193.46%	84.71%	78.56%	100.00%	-
EPS	0.54	3.13	5.75	49.32	8.64	8.37	7.48	-35.45%
YoY %	-82.75%	-45.57%	-88.34%	470.83%	3.23%	11.90%	-	-
Horiz. %	7.22%	41.84%	76.87%	659.36%	115.51%	111.90%	100.00%	-
DPS	4.00	4.00	3.53	6.21	4.10	3.25	4.50	-1.94%
YoY %	0.00%	13.31%	-43.16%	51.46%	26.15%	-27.78%	-	-
Horiz. %	88.89%	88.89%	78.44%	138.00%	91.11%	72.22%	100.00%	-
NAPS	1.0312	1.0569	1.0592	1.0501	0.6053	0.5498	0.3823	17.97%
YoY %	-2.43%	-0.22%	0.87%	73.48%	10.09%	43.81%	-	-
Horiz. %	269.74%	276.46%	277.06%	274.68%	158.33%	143.81%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Adjusted Per Share Value based on latest NOSH - 374,601
RPS	33.20	31.75	28.91	24.14	7.77	6.87	4.79	38.06%
YoY %	4.57%	9.82%	19.76%	210.68%	13.10%	43.42%	-	-
Horiz. %	693.11%	662.84%	603.55%	503.97%	162.21%	143.42%	100.00%	-
EPS	0.10	0.60	1.12	9.49	1.22	1.13	0.55	-24.72%
YoY %	-83.33%	-46.43%	-88.20%	677.87%	7.96%	105.45%	-	-
Horiz. %	18.18%	109.09%	203.64%	1,725.45%	221.82%	205.45%	100.00%	-
DPS	0.77	0.77	0.69	1.19	0.58	0.44	0.33	15.15%
YoY %	0.00%	11.59%	-42.02%	105.17%	31.82%	33.33%	-	-
Horiz. %	233.33%	233.33%	209.09%	360.61%	175.76%	133.33%	100.00%	-
NAPS	0.1995	0.2026	0.2061	0.202	0.0856	0.0741	0.0282	38.53%
YoY %	-1.53%	-1.70%	2.03%	135.98%	15.52%	162.77%	-	-
Horiz. %	707.45%	718.44%	730.85%	716.31%	303.55%	262.77%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	-
Price	1.50	1.40	1.67	2.33	2.72	1.77	0.975	-
P/RPS	0.87	0.85	1.12	1.86	4.95	3.47	1.50	-8.67%
YoY %	2.35%	-24.11%	-39.78%	-62.42%	42.65%	131.33%	-	-
Horiz. %	58.00%	56.67%	74.67%	124.00%	330.00%	231.33%	100.00%	-
P/EPS	276.66	44.74	29.06	4.72	31.47	21.14	13.04	66.34%
YoY %	518.37%	53.96%	515.68%	-85.00%	48.86%	62.12%	-	-
Horiz. %	2,121.63%	343.10%	222.85%	36.20%	241.33%	162.12%	100.00%	-
EY	0.36	2.24	3.44	21.17	3.18	4.73	7.67	-39.92%
YoY %	-83.93%	-34.88%	-83.75%	565.72%	-32.77%	-38.33%	-	-
Horiz. %	4.69%	29.20%	44.85%	276.01%	41.46%	61.67%	100.00%	-
DY	2.67	2.86	2.11	2.67	1.51	1.84	4.62	-8.72%
YoY %	-6.64%	35.55%	-20.97%	76.82%	-17.93%	-60.17%	-	-
Horiz. %	57.79%	61.90%	45.67%	57.79%	32.68%	39.83%	100.00%	-
P/NAPS	1.45	1.32	1.58	2.22	4.49	3.22	2.55	-8.97%
YoY %	9.85%	-16.46%	-28.83%	-50.56%	39.44%	26.27%	-	-
Horiz. %	56.86%	51.76%	61.96%	87.06%	176.08%	126.27%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Price Multiplier on Announcement Date
Date	18/09/18	15/09/17	07/09/16	11/09/15	15/09/14	18/09/13	06/09/12	-
Price	1.39	1.53	1.64	2.14	3.06	1.68	1.12	-
P/RPS	0.81	0.92	1.10	1.71	5.57	3.30	1.73	-11.87%
YoY %	-11.96%	-16.36%	-35.67%	-69.30%	68.79%	90.75%	-	-
Horiz. %	46.82%	53.18%	63.58%	98.84%	321.97%	190.75%	100.00%	-
P/EPS	256.37	48.89	28.54	4.34	35.40	20.06	14.98	60.49%
YoY %	424.38%	71.30%	557.60%	-87.74%	76.47%	33.91%	-	-
Horiz. %	1,711.42%	326.37%	190.52%	28.97%	236.32%	133.91%	100.00%	-
EY	0.39	2.05	3.50	23.05	2.82	4.98	6.68	-37.70%
YoY %	-80.98%	-41.43%	-84.82%	717.38%	-43.37%	-25.45%	-	-
Horiz. %	5.84%	30.69%	52.40%	345.06%	42.22%	74.55%	100.00%	-
DY	2.88	2.61	2.15	2.90	1.34	1.94	4.02	-5.40%
YoY %	10.34%	21.40%	-25.86%	116.42%	-30.93%	-51.74%	-	-
Horiz. %	71.64%	64.93%	53.48%	72.14%	33.33%	48.26%	100.00%	-
P/NAPS	1.35	1.45	1.55	2.04	5.06	3.06	2.93	-12.11%
YoY %	-6.90%	-6.45%	-24.02%	-59.68%	65.36%	4.44%	-	-
Horiz. %	46.08%	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