[BJFOOD] QoQ Annualized Quarter 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

QoQ- -18.99%

YoY- -88.01%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Annualized Quarter Result
Revenue	605,360	580,964	565,480	554,363	553,466	535,654	529,640	9.27%
YoY %	4.20%	2.74%	2.01%	0.16%	3.33%	1.14%	-	-
Horiz. %	114.30%	109.69%	106.77%	104.67%	104.50%	101.14%	100.00%	-
PBT	31,497	30,010	29,792	35,615	38,364	35,472	35,780	-8.11%
YoY %	4.96%	0.73%	-16.35%	-7.17%	8.15%	-0.86%	-	-
Horiz. %	88.03%	83.87%	83.26%	99.54%	107.22%	99.14%	100.00%	-
Tax	-15,329	-13,284	-12,472	-18,073	-14,749	-13,360	-13,780	7.32%
YoY %	-15.39%	-6.51%	30.99%	-22.54%	-10.40%	3.05%	-	-
Horiz. %	111.24%	96.40%	90.51%	131.15%	107.03%	96.95%	100.00%	-
NP	16,168	16,726	17,320	17,542	23,614	22,112	22,000	-18.48%
YoY %	-3.34%	-3.43%	-1.27%	-25.71%	6.79%	0.51%	-	-
Horiz. %	73.49%	76.03%	78.73%	79.74%	107.34%	100.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,614	20,072	20,008	21,290	26,280	24,618	24,424	-13.54%
YoY %	-2.28%	0.32%	-6.02%	-18.99%	6.75%	0.79%	-	-
Horiz. %	80.31%	82.18%	81.92%	87.17%	107.60%	100.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.67%	44.27%	41.86%	50.75%	38.44%	37.66%	38.51%	-
YoY %	9.94%	5.76%	-17.52%	32.02%	2.07%	-2.21%	-	-
Horiz. %	126.38%	114.96%	108.70%	131.78%	99.82%	97.79%	100.00%	-
Total Cost	589,192	564,238	548,160	536,821	529,852	513,542	507,640	10.39%
YoY %	4.42%	2.93%	2.11%	1.32%	3.18%	1.16%	-	-
Horiz. %	116.06%	111.15%	107.98%	105.75%	104.38%	101.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	399,040	400,647	401,372	396,722	398,855	396,514	393,368	0.95%
YoY %	-0.40%	-0.18%	1.17%	-0.53%	0.59%	0.80%	-	-
Horiz. %	101.44%	101.85%	102.03%	100.85%	101.39%	100.80%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Dividend
Div	12,541	11,318	7,578	15,965	16,268	16,887	14,984	-11.14%
YoY %	10.81%	49.35%	-52.53%	-1.86%	-3.67%	12.70%	-	-
Horiz. %	83.70%	75.53%	50.57%	106.55%	108.57%	112.70%	100.00%	-
Div Payout %	63.94%	56.39%	37.88%	74.99%	61.90%	68.60%	61.35%	-
YoY %	13.39%	48.86%	-49.49%	21.15%	-9.77%	11.82%	-	-
Horiz. %	104.22%	91.92%	61.74%	122.23%	100.90%	111.82%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Equity
Net Worth	399,040	400,647	401,372	396,722	398,855	396,514	393,368	0.95%
YoY %	-0.40%	-0.18%	1.17%	-0.53%	0.59%	0.80%	-	-
Horiz. %	101.44%	101.85%	102.03%	100.85%	101.39%	100.80%	100.00%	-
NOSH	376,240	377,293	378,939	375,648	375,428	375,274	374,601	0.29%
YoY %	-0.28%	-0.43%	0.88%	0.06%	0.04%	0.18%	-	-
Horiz. %	100.44%	100.72%	101.16%	100.28%	100.22%	100.18%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Ratio Analysis
NP Margin	2.67%	2.88%	3.06%	3.16%	4.27%	4.13%	4.15%	-
YoY %	-7.29%	-5.88%	-3.16%	-26.00%	3.39%	-0.48%	-	-
Horiz. %	64.34%	69.40%	73.73%	76.14%	102.89%	99.52%	100.00%	-
ROE	4.92%	5.01%	4.98%	5.37%	6.59%	6.21%	6.21%	-
YoY %	-1.80%	0.60%	-7.26%	-18.51%	6.12%	0.00%	-	-
Horiz. %	79.23%	80.68%	80.19%	86.47%	106.12%	100.00%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Per Share
RPS	160.90	153.98	149.23	147.57	147.42	142.74	141.39	8.95%
YoY %	4.49%	3.18%	1.12%	0.10%	3.28%	0.95%	-	-
Horiz. %	113.80%	108.90%	105.54%	104.37%	104.26%	100.95%	100.00%	-
EPS	5.21	5.32	5.28	5.66	7.00	6.56	6.52	-13.83%
YoY %	-2.07%	0.76%	-6.71%	-19.14%	6.71%	0.61%	-	-
Horiz. %	79.91%	81.60%	80.98%	86.81%	107.36%	100.61%	100.00%	-
DPS	3.33	3.00	2.00	4.25	4.33	4.50	4.00	-11.45%
YoY %	11.00%	50.00%	-52.94%	-1.85%	-3.78%	12.50%	-	-
Horiz. %	83.25%	75.00%	50.00%	106.25%	108.25%	112.50%	100.00%	-
NAPS	1.0606	1.0619	1.0592	1.0561	1.0624	1.0566	1.0501	0.66%
YoY %	-0.12%	0.25%	0.29%	-0.59%	0.55%	0.62%	-	-
Horiz. %	101.00%	101.12%	100.87%	100.57%	101.17%	100.62%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Adjusted Per Share Value based on latest NOSH - 301,619
RPS	31.08	29.83	29.03	28.46	28.42	27.50	27.19	9.27%
YoY %	4.19%	2.76%	2.00%	0.14%	3.35%	1.14%	-	-
Horiz. %	114.31%	109.71%	106.77%	104.67%	104.52%	101.14%	100.00%	-
EPS	1.01	1.03	1.03	1.09	1.35	1.26	1.25	-13.19%
YoY %	-1.94%	0.00%	-5.50%	-19.26%	7.14%	0.80%	-	-
Horiz. %	80.80%	82.40%	82.40%	87.20%	108.00%	100.80%	100.00%	-
DPS	0.64	0.58	0.39	0.82	0.84	0.87	0.77	-11.54%
YoY %	10.34%	48.72%	-52.44%	-2.38%	-3.45%	12.99%	-	-
Horiz. %	83.12%	75.32%	50.65%	106.49%	109.09%	112.99%	100.00%	-
NAPS	0.2049	0.2057	0.2061	0.2037	0.2048	0.2036	0.202	0.95%
YoY %	-0.39%	-0.19%	1.18%	-0.54%	0.59%	0.79%	-	-
Horiz. %	101.44%	101.83%	102.03%	100.84%	101.39%	100.79%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	-
Price	1.74	1.78	1.67	1.88	2.05	2.50	2.33	-
P/RPS	1.08	1.16	1.12	1.27	1.39	1.75	1.65	-24.51%
YoY %	-6.90%	3.57%	-11.81%	-8.63%	-20.57%	6.06%	-	-
Horiz. %	65.45%	70.30%	67.88%	76.97%	84.24%	106.06%	100.00%	-
P/EPS	33.38	33.46	31.63	33.17	29.29	38.11	35.74	-4.43%
YoY %	-0.24%	5.79%	-4.64%	13.25%	-23.14%	6.63%	-	-
Horiz. %	93.40%	93.62%	88.50%	92.81%	81.95%	106.63%	100.00%	-
EY	3.00	2.99	3.16	3.01	3.41	2.62	2.80	4.68%
YoY %	0.33%	-5.38%	4.98%	-11.73%	30.15%	-6.43%	-	-
Horiz. %	107.14%	106.79%	112.86%	107.50%	121.79%	93.57%	100.00%	-
DY	1.92	1.69	1.20	2.26	2.11	1.80	1.72	7.57%
YoY %	13.61%	40.83%	-46.90%	7.11%	17.22%	4.65%	-	-
Horiz. %	111.63%	98.26%	69.77%	131.40%	122.67%	104.65%	100.00%	-
P/NAPS	1.64	1.68	1.58	1.78	1.93	2.37	2.22	-18.20%
YoY %	-2.38%	6.33%	-11.24%	-7.77%	-18.57%	6.76%	-	-
Horiz. %	73.87%	75.68%	71.17%	80.18%	86.94%	106.76%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Price Multiplier on Announcement Date
Date	15/03/17	06/12/16	07/09/16	10/06/16	09/03/16	09/12/15	11/09/15	-
Price	1.86	1.62	1.64	1.88	2.04	2.33	2.14	-
P/RPS	1.16	1.05	1.10	1.27	1.38	1.63	1.51	-16.05%
YoY %	10.48%	-4.55%	-13.39%	-7.97%	-15.34%	7.95%	-	-
Horiz. %	76.82%	69.54%	72.85%	84.11%	91.39%	107.95%	100.00%	-
P/EPS	35.68	30.45	31.06	33.17	29.14	35.52	32.82	5.70%
YoY %	17.18%	-1.96%	-6.36%	13.83%	-17.96%	8.23%	-	-
Horiz. %	108.71%	92.78%	94.64%	101.07%	88.79%	108.23%	100.00%	-
EY	2.80	3.28	3.22	3.01	3.43	2.82	3.05	-5.51%
YoY %	-14.63%	1.86%	6.98%	-12.24%	21.63%	-7.54%	-	-
Horiz. %	91.80%	107.54%	105.57%	98.69%	112.46%	92.46%	100.00%	-
DY	1.79	1.85	1.22	2.26	2.12	1.93	1.87	-2.85%
YoY %	-3.24%	51.64%	-46.02%	6.60%	9.84%	3.21%	-	-
Horiz. %	95.72%	98.93%	65.24%	120.86%	113.37%	103.21%	100.00%	-
P/NAPS	1.75	1.53	1.55	1.78	1.92	2.21	2.04	-9.67%
YoY %	14.38%	-1.29%	-12.92%	-7.29%	-13.12%	8.33%	-	-
Horiz. %	85.78%	75.00%	75.98%	87.25%	94.12%	108.33%	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