[BJFOOD] QoQ Cumulative Quarter Result on 31-Jan-2017 [#3]

Stock

[BJFOOD] BERJAYA FOOD BERHAD

Announcement Date

15-Mar-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Jan-2017 [#3]

Profit Trend

QoQ- 46.58%

YoY- -25.36%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Cumulative Result
Revenue	315,168	154,390	605,443	454,020	290,482	141,370	554,363	-31.30%
YoY %	104.14%	-74.50%	33.35%	56.30%	105.48%	-74.50%	-	-
Horiz. %	56.85%	27.85%	109.21%	81.90%	52.40%	25.50%	100.00%	-
PBT	18,269	8,757	24,612	23,623	15,005	7,448	35,615	-35.84%
YoY %	108.62%	-64.42%	4.19%	57.43%	101.46%	-79.09%	-	-
Horiz. %	51.30%	24.59%	69.11%	66.33%	42.13%	20.91%	100.00%	-
Tax	-8,088	-4,069	-18,426	-11,497	-6,642	-3,118	-18,073	-41.40%
YoY %	-98.77%	77.92%	-60.27%	-73.10%	-113.02%	82.75%	-	-
Horiz. %	44.75%	22.51%	101.95%	63.61%	36.75%	17.25%	100.00%	-
NP	10,181	4,688	6,186	12,126	8,363	4,330	17,542	-30.35%
YoY %	117.17%	-24.22%	-48.99%	45.00%	93.14%	-75.32%	-	-
Horiz. %	58.04%	26.72%	35.26%	69.13%	47.67%	24.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,150	5,338	11,345	14,711	10,036	5,002	21,290	-34.95%
YoY %	108.88%	-52.95%	-22.88%	46.58%	100.64%	-76.51%	-	-
Horiz. %	52.37%	25.07%	53.29%	69.10%	47.14%	23.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.27%	46.47%	74.87%	48.67%	44.27%	41.86%	50.75%	-
YoY %	-4.73%	-37.93%	53.83%	9.94%	5.76%	-17.52%	-	-
Horiz. %	87.23%	91.57%	147.53%	95.90%	87.23%	82.48%	100.00%	-
Total Cost	304,987	149,702	599,257	441,894	282,119	137,040	536,821	-31.33%
YoY %	103.73%	-75.02%	35.61%	56.63%	105.87%	-74.47%	-	-
Horiz. %	56.81%	27.89%	111.63%	82.32%	52.55%	25.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	400,123	394,526	393,431	399,040	400,647	401,372	396,722	0.56%
YoY %	1.42%	0.28%	-1.41%	-0.40%	-0.18%	1.17%	-	-
Horiz. %	100.86%	99.45%	99.17%	100.58%	100.99%	101.17%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Dividend
Div	7,508	3,732	13,148	9,406	5,659	1,894	15,965	-39.44%
YoY %	101.18%	-71.62%	39.78%	66.21%	198.79%	-88.14%	-	-
Horiz. %	47.03%	23.38%	82.36%	58.92%	35.45%	11.86%	100.00%	-
Div Payout %	67.34%	69.93%	115.89%	63.94%	56.39%	37.88%	74.99%	-
YoY %	-3.70%	-39.66%	81.25%	13.39%	48.86%	-49.49%	-	-
Horiz. %	89.80%	93.25%	154.54%	85.26%	75.20%	50.51%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Equity
Net Worth	400,123	394,526	393,431	399,040	400,647	401,372	396,722	0.56%
YoY %	1.42%	0.28%	-1.41%	-0.40%	-0.18%	1.17%	-	-
Horiz. %	100.86%	99.45%	99.17%	100.58%	100.99%	101.17%	100.00%	-
NOSH	375,420	373,286	375,662	376,240	377,293	378,939	375,648	-0.04%
YoY %	0.57%	-0.63%	-0.15%	-0.28%	-0.43%	0.88%	-	-
Horiz. %	99.94%	99.37%	100.00%	100.16%	100.44%	100.88%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Ratio Analysis
NP Margin	3.23%	3.04%	1.02%	2.67%	2.88%	3.06%	3.16%	-
YoY %	6.25%	198.04%	-61.80%	-7.29%	-5.88%	-3.16%	-	-
Horiz. %	102.22%	96.20%	32.28%	84.49%	91.14%	96.84%	100.00%	-
ROE	2.79%	1.35%	2.88%	3.69%	2.50%	1.25%	5.37%	-
YoY %	106.67%	-53.12%	-21.95%	47.60%	100.00%	-76.72%	-	-
Horiz. %	51.96%	25.14%	53.63%	68.72%	46.55%	23.28%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Per Share
RPS	83.95	41.36	161.17	120.67	76.99	37.31	147.57	-31.27%
YoY %	102.97%	-74.34%	33.56%	56.73%	106.35%	-74.72%	-	-
Horiz. %	56.89%	28.03%	109.22%	81.77%	52.17%	25.28%	100.00%	-
EPS	2.97	1.43	3.02	3.91	2.66	1.32	5.66	-34.86%
YoY %	107.69%	-52.65%	-22.76%	46.99%	101.52%	-76.68%	-	-
Horiz. %	52.47%	25.27%	53.36%	69.08%	47.00%	23.32%	100.00%	-
DPS	2.00	1.00	3.50	2.50	1.50	0.50	4.25	-39.41%
YoY %	100.00%	-71.43%	40.00%	66.67%	200.00%	-88.24%	-	-
Horiz. %	47.06%	23.53%	82.35%	58.82%	35.29%	11.76%	100.00%	-
NAPS	1.0658	1.0569	1.0473	1.0606	1.0619	1.0592	1.0561	0.60%
YoY %	0.84%	0.92%	-1.25%	-0.12%	0.25%	0.29%	-	-
Horiz. %	100.92%	100.08%	99.17%	100.43%	100.55%	100.29%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 374,000
RPS	16.18	7.93	31.09	23.31	14.91	7.26	28.46	-31.30%
YoY %	104.04%	-74.49%	33.38%	56.34%	105.37%	-74.49%	-	-
Horiz. %	56.85%	27.86%	109.24%	81.90%	52.39%	25.51%	100.00%	-
EPS	0.57	0.27	0.58	0.76	0.52	0.26	1.09	-35.01%
YoY %	111.11%	-53.45%	-23.68%	46.15%	100.00%	-76.15%	-	-
Horiz. %	52.29%	24.77%	53.21%	69.72%	47.71%	23.85%	100.00%	-
DPS	0.39	0.19	0.68	0.48	0.29	0.10	0.82	-38.98%
YoY %	105.26%	-72.06%	41.67%	65.52%	190.00%	-87.80%	-	-
Horiz. %	47.56%	23.17%	82.93%	58.54%	35.37%	12.20%	100.00%	-
NAPS	0.2054	0.2026	0.202	0.2049	0.2057	0.2061	0.2037	0.55%
YoY %	1.38%	0.30%	-1.42%	-0.39%	-0.19%	1.18%	-	-
Horiz. %	100.83%	99.46%	99.17%	100.59%	100.98%	101.18%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	-
Price	1.49	1.40	1.74	1.74	1.78	1.67	1.88	-
P/RPS	1.77	3.38	1.08	1.44	2.31	4.48	1.27	24.69%
YoY %	-47.63%	212.96%	-25.00%	-37.66%	-48.44%	252.76%	-	-
Horiz. %	139.37%	266.14%	85.04%	113.39%	181.89%	352.76%	100.00%	-
P/EPS	50.17	97.90	57.62	44.50	66.92	126.52	33.17	31.66%
YoY %	-48.75%	69.91%	29.48%	-33.50%	-47.11%	281.43%	-	-
Horiz. %	151.25%	295.15%	173.71%	134.16%	201.75%	381.43%	100.00%	-
EY	1.99	1.02	1.74	2.25	1.49	0.79	3.01	-24.05%
YoY %	95.10%	-41.38%	-22.67%	51.01%	88.61%	-73.75%	-	-
Horiz. %	66.11%	33.89%	57.81%	74.75%	49.50%	26.25%	100.00%	-
DY	1.34	0.71	2.01	1.44	0.84	0.30	2.26	-29.35%
YoY %	88.73%	-64.68%	39.58%	71.43%	180.00%	-86.73%	-	-
Horiz. %	59.29%	31.42%	88.94%	63.72%	37.17%	13.27%	100.00%	-
P/NAPS	1.40	1.32	1.66	1.64	1.68	1.58	1.78	-14.75%
YoY %	6.06%	-20.48%	1.22%	-2.38%	6.33%	-11.24%	-	-
Horiz. %	78.65%	74.16%	93.26%	92.13%	94.38%	88.76%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	13/12/17	15/09/17	14/06/17	15/03/17	06/12/16	07/09/16	10/06/16	-
Price	1.70	1.53	1.53	1.86	1.62	1.64	1.88	-
P/RPS	2.03	3.70	0.95	1.54	2.10	4.40	1.27	36.59%
YoY %	-45.14%	289.47%	-38.31%	-26.67%	-52.27%	246.46%	-	-
Horiz. %	159.84%	291.34%	74.80%	121.26%	165.35%	346.46%	100.00%	-
P/EPS	57.24	106.99	50.66	47.57	60.90	124.24	33.17	43.72%
YoY %	-46.50%	111.19%	6.50%	-21.89%	-50.98%	274.56%	-	-
Horiz. %	172.57%	322.55%	152.73%	143.41%	183.60%	374.56%	100.00%	-
EY	1.75	0.93	1.97	2.10	1.64	0.80	3.01	-30.27%
YoY %	88.17%	-52.79%	-6.19%	28.05%	105.00%	-73.42%	-	-
Horiz. %	58.14%	30.90%	65.45%	69.77%	54.49%	26.58%	100.00%	-
DY	1.18	0.65	2.29	1.34	0.93	0.30	2.26	-35.08%
YoY %	81.54%	-71.62%	70.90%	44.09%	210.00%	-86.73%	-	-
Horiz. %	52.21%	28.76%	101.33%	59.29%	41.15%	13.27%	100.00%	-
P/NAPS	1.60	1.45	1.46	1.75	1.53	1.55	1.78	-6.84%
YoY %	10.34%	-0.68%	-16.57%	14.38%	-1.29%	-12.92%	-	-
Horiz. %	89.89%	81.46%	82.02%	98.31%	85.96%	87.08%	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