[BJFOOD] QoQ Cumulative Quarter Result on 31-Oct-2016 [#2]

Stock

[BJFOOD] BERJAYA FOOD BERHAD

Announcement Date

06-Dec-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Oct-2016 [#2]

Profit Trend

QoQ- 100.64%

YoY- -18.47%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Cumulative Result
Revenue	154,390	605,443	454,020	290,482	141,370	554,363	415,100	-48.31%
YoY %	-74.50%	33.35%	56.30%	105.48%	-74.50%	33.55%	-	-
Horiz. %	37.19%	145.85%	109.38%	69.98%	34.06%	133.55%	100.00%	-
PBT	8,757	24,612	23,623	15,005	7,448	35,615	28,773	-54.78%
YoY %	-64.42%	4.19%	57.43%	101.46%	-79.09%	23.78%	-	-
Horiz. %	30.43%	85.54%	82.10%	52.15%	25.89%	123.78%	100.00%	-
Tax	-4,069	-18,426	-11,497	-6,642	-3,118	-18,073	-11,062	-48.69%
YoY %	77.92%	-60.27%	-73.10%	-113.02%	82.75%	-63.38%	-	-
Horiz. %	36.78%	166.57%	103.93%	60.04%	28.19%	163.38%	100.00%	-
NP	4,688	6,186	12,126	8,363	4,330	17,542	17,711	-58.80%
YoY %	-24.22%	-48.99%	45.00%	93.14%	-75.32%	-0.95%	-	-
Horiz. %	26.47%	34.93%	68.47%	47.22%	24.45%	99.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,338	11,345	14,711	10,036	5,002	21,290	19,710	-58.17%
YoY %	-52.95%	-22.88%	46.58%	100.64%	-76.51%	8.02%	-	-
Horiz. %	27.08%	57.56%	74.64%	50.92%	25.38%	108.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.47%	74.87%	48.67%	44.27%	41.86%	50.75%	38.45%	-
YoY %	-37.93%	53.83%	9.94%	5.76%	-17.52%	31.99%	-	-
Horiz. %	120.86%	194.72%	126.58%	115.14%	108.87%	131.99%	100.00%	-
Total Cost	149,702	599,257	441,894	282,119	137,040	536,821	397,389	-47.87%
YoY %	-75.02%	35.61%	56.63%	105.87%	-74.47%	35.09%	-	-
Horiz. %	37.67%	150.80%	111.20%	70.99%	34.49%	135.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	394,526	393,431	399,040	400,647	401,372	396,722	398,855	-0.72%
YoY %	0.28%	-1.41%	-0.40%	-0.18%	1.17%	-0.53%	-	-
Horiz. %	98.91%	98.64%	100.05%	100.45%	100.63%	99.47%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Dividend
Div	3,732	13,148	9,406	5,659	1,894	15,965	12,201	-54.63%
YoY %	-71.62%	39.78%	66.21%	198.79%	-88.14%	30.85%	-	-
Horiz. %	30.59%	107.76%	77.09%	46.38%	15.52%	130.85%	100.00%	-
Div Payout %	69.93%	115.89%	63.94%	56.39%	37.88%	74.99%	61.90%	-
YoY %	-39.66%	81.25%	13.39%	48.86%	-49.49%	21.15%	-	-
Horiz. %	112.97%	187.22%	103.30%	91.10%	61.20%	121.15%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Equity
Net Worth	394,526	393,431	399,040	400,647	401,372	396,722	398,855	-0.72%
YoY %	0.28%	-1.41%	-0.40%	-0.18%	1.17%	-0.53%	-	-
Horiz. %	98.91%	98.64%	100.05%	100.45%	100.63%	99.47%	100.00%	-
NOSH	373,286	375,662	376,240	377,293	378,939	375,648	375,428	-0.38%
YoY %	-0.63%	-0.15%	-0.28%	-0.43%	0.88%	0.06%	-	-
Horiz. %	99.43%	100.06%	100.22%	100.50%	100.94%	100.06%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Ratio Analysis
NP Margin	3.04%	1.02%	2.67%	2.88%	3.06%	3.16%	4.27%	-
YoY %	198.04%	-61.80%	-7.29%	-5.88%	-3.16%	-26.00%	-	-
Horiz. %	71.19%	23.89%	62.53%	67.45%	71.66%	74.00%	100.00%	-
ROE	1.35%	2.88%	3.69%	2.50%	1.25%	5.37%	4.94%	-
YoY %	-53.12%	-21.95%	47.60%	100.00%	-76.72%	8.70%	-	-
Horiz. %	27.33%	58.30%	74.70%	50.61%	25.30%	108.70%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Per Share
RPS	41.36	161.17	120.67	76.99	37.31	147.57	110.57	-48.11%
YoY %	-74.34%	33.56%	56.73%	106.35%	-74.72%	33.46%	-	-
Horiz. %	37.41%	145.76%	109.13%	69.63%	33.74%	133.46%	100.00%	-
EPS	1.43	3.02	3.91	2.66	1.32	5.66	5.25	-58.01%
YoY %	-52.65%	-22.76%	46.99%	101.52%	-76.68%	7.81%	-	-
Horiz. %	27.24%	57.52%	74.48%	50.67%	25.14%	107.81%	100.00%	-
DPS	1.00	3.50	2.50	1.50	0.50	4.25	3.25	-54.45%
YoY %	-71.43%	40.00%	66.67%	200.00%	-88.24%	30.77%	-	-
Horiz. %	30.77%	107.69%	76.92%	46.15%	15.38%	130.77%	100.00%	-
NAPS	1.0569	1.0473	1.0606	1.0619	1.0592	1.0561	1.0624	-0.34%
YoY %	0.92%	-1.25%	-0.12%	0.25%	0.29%	-0.59%	-	-
Horiz. %	99.48%	98.58%	99.83%	99.95%	99.70%	99.41%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 375,671
RPS	7.93	31.09	23.31	14.91	7.26	28.46	21.31	-48.29%
YoY %	-74.49%	33.38%	56.34%	105.37%	-74.49%	33.55%	-	-
Horiz. %	37.21%	145.89%	109.39%	69.97%	34.07%	133.55%	100.00%	-
EPS	0.27	0.58	0.76	0.52	0.26	1.09	1.01	-58.53%
YoY %	-53.45%	-23.68%	46.15%	100.00%	-76.15%	7.92%	-	-
Horiz. %	26.73%	57.43%	75.25%	51.49%	25.74%	107.92%	100.00%	-
DPS	0.19	0.68	0.48	0.29	0.10	0.82	0.63	-55.06%
YoY %	-72.06%	41.67%	65.52%	190.00%	-87.80%	30.16%	-	-
Horiz. %	30.16%	107.94%	76.19%	46.03%	15.87%	130.16%	100.00%	-
NAPS	0.2026	0.202	0.2049	0.2057	0.2061	0.2037	0.2048	-0.71%
YoY %	0.30%	-1.42%	-0.39%	-0.19%	1.18%	-0.54%	-	-
Horiz. %	98.93%	98.63%	100.05%	100.44%	100.63%	99.46%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	-
Price	1.40	1.74	1.74	1.78	1.67	1.88	2.05	-
P/RPS	3.38	1.08	1.44	2.31	4.48	1.27	1.85	49.50%
YoY %	212.96%	-25.00%	-37.66%	-48.44%	252.76%	-31.35%	-	-
Horiz. %	182.70%	58.38%	77.84%	124.86%	242.16%	68.65%	100.00%	-
P/EPS	97.90	57.62	44.50	66.92	126.52	33.17	39.05	84.65%
YoY %	69.91%	29.48%	-33.50%	-47.11%	281.43%	-15.06%	-	-
Horiz. %	250.70%	147.55%	113.96%	171.37%	323.99%	84.94%	100.00%	-
EY	1.02	1.74	2.25	1.49	0.79	3.01	2.56	-45.88%
YoY %	-41.38%	-22.67%	51.01%	88.61%	-73.75%	17.58%	-	-
Horiz. %	39.84%	67.97%	87.89%	58.20%	30.86%	117.58%	100.00%	-
DY	0.71	2.01	1.44	0.84	0.30	2.26	1.59	-41.60%
YoY %	-64.68%	39.58%	71.43%	180.00%	-86.73%	42.14%	-	-
Horiz. %	44.65%	126.42%	90.57%	52.83%	18.87%	142.14%	100.00%	-
P/NAPS	1.32	1.66	1.64	1.68	1.58	1.78	1.93	-22.39%
YoY %	-20.48%	1.22%	-2.38%	6.33%	-11.24%	-7.77%	-	-
Horiz. %	68.39%	86.01%	84.97%	87.05%	81.87%	92.23%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	15/09/17	14/06/17	15/03/17	06/12/16	07/09/16	10/06/16	09/03/16	-
Price	1.53	1.53	1.86	1.62	1.64	1.88	2.04	-
P/RPS	3.70	0.95	1.54	2.10	4.40	1.27	1.85	58.80%
YoY %	289.47%	-38.31%	-26.67%	-52.27%	246.46%	-31.35%	-	-
Horiz. %	200.00%	51.35%	83.24%	113.51%	237.84%	68.65%	100.00%	-
P/EPS	106.99	50.66	47.57	60.90	124.24	33.17	38.86	96.55%
YoY %	111.19%	6.50%	-21.89%	-50.98%	274.56%	-14.64%	-	-
Horiz. %	275.32%	130.37%	122.41%	156.72%	319.71%	85.36%	100.00%	-
EY	0.93	1.97	2.10	1.64	0.80	3.01	2.57	-49.25%
YoY %	-52.79%	-6.19%	28.05%	105.00%	-73.42%	17.12%	-	-
Horiz. %	36.19%	76.65%	81.71%	63.81%	31.13%	117.12%	100.00%	-
DY	0.65	2.29	1.34	0.93	0.30	2.26	1.59	-44.94%
YoY %	-71.62%	70.90%	44.09%	210.00%	-86.73%	42.14%	-	-
Horiz. %	40.88%	144.03%	84.28%	58.49%	18.87%	142.14%	100.00%	-
P/NAPS	1.45	1.46	1.75	1.53	1.55	1.78	1.92	-17.08%
YoY %	-0.68%	-16.57%	14.38%	-1.29%	-12.92%	-7.29%	-	-
Horiz. %	75.52%	76.04%	91.15%	79.69%	80.73%	92.71%	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