[BJFOOD] YoY Cumulative Quarter Result on 30-Apr-2017 [#4]

Stock

[BJFOOD] BERJAYA FOOD BERHAD

Announcement Date

14-Jun-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

30-Apr-2017 [#4]

Profit Trend

QoQ- -22.88%

YoY- -46.71%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Cumulative Result
Revenue	717,266	634,719	789,190	605,443	554,363	376,780	150,369	24.33%
YoY %	13.01%	-19.57%	30.35%	9.21%	47.13%	150.57%	-	-
Horiz. %	477.00%	422.11%	524.84%	402.64%	368.67%	250.57%	100.00%	-
PBT	74,374	-7,597	47,875	24,612	35,615	182,769	24,573	16.69%
YoY %	1,078.99%	-115.87%	94.52%	-30.89%	-80.51%	643.78%	-	-
Horiz. %	302.67%	-30.92%	194.83%	100.16%	144.94%	743.78%	100.00%	-
Tax	-28,390	-11,776	-21,555	-18,426	-18,073	-11,670	-4,460	29.44%
YoY %	-141.08%	45.37%	-16.98%	-1.95%	-54.87%	-161.66%	-	-
Horiz. %	636.55%	264.04%	483.30%	413.14%	405.22%	261.66%	100.00%	-
NP	45,984	-19,373	26,320	6,186	17,542	171,099	20,113	12.21%
YoY %	337.36%	-173.61%	325.48%	-64.74%	-89.75%	750.69%	-	-
Horiz. %	228.63%	-96.32%	130.86%	30.76%	87.22%	850.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,364	-18,925	26,509	11,345	21,290	177,574	22,669	10.81%
YoY %	350.27%	-171.39%	133.66%	-46.71%	-88.01%	683.33%	-	-
Horiz. %	208.94%	-83.48%	116.94%	50.05%	93.92%	783.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.17%	-	45.02%	74.87%	50.75%	6.39%	18.15%	-
YoY %	0.00%	-	-39.87%	47.53%	694.21%	-64.79%	-	-
Horiz. %	210.30%	-	248.04%	412.51%	279.61%	35.21%	100.00%	-
Total Cost	671,282	654,092	762,870	599,257	536,821	205,681	130,256	25.68%
YoY %	2.63%	-14.26%	27.30%	11.63%	161.00%	57.91%	-	-
Horiz. %	515.36%	502.16%	585.67%	460.06%	412.13%	157.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	370,694	333,628	367,650	393,431	396,722	343,922	159,850	12.44%
YoY %	11.11%	-9.25%	-6.55%	-0.83%	15.35%	115.15%	-	-
Horiz. %	231.90%	208.71%	230.00%	246.13%	248.18%	215.15%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Dividend
Div	10,658	7,074	14,350	13,148	15,965	18,765	11,231	-0.72%
YoY %	50.66%	-50.70%	9.14%	-17.64%	-14.92%	67.08%	-	-
Horiz. %	94.90%	62.99%	127.77%	117.07%	142.15%	167.08%	100.00%	-
Div Payout %	22.50%	0.00%	54.13%	115.89%	74.99%	10.57%	49.54%	-
YoY %	0.00%	0.00%	-53.29%	54.54%	609.46%	-78.66%	-	-
Horiz. %	45.42%	0.00%	109.27%	233.93%	151.37%	21.34%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Equity
Net Worth	370,694	333,628	367,650	393,431	396,722	343,922	159,850	12.44%
YoY %	11.11%	-9.25%	-6.55%	-0.83%	15.35%	115.15%	-	-
Horiz. %	231.90%	208.71%	230.00%	246.13%	248.18%	215.15%	100.00%	-
NOSH	383,620	382,142	382,083	375,662	375,648	326,364	264,259	5.33%
YoY %	0.39%	0.02%	1.71%	0.00%	15.10%	23.50%	-	-
Horiz. %	145.17%	144.61%	144.59%	142.16%	142.15%	123.50%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Ratio Analysis
NP Margin	6.41%	-3.05%	3.34%	1.02%	3.16%	45.41%	13.38%	-
YoY %	310.16%	-191.32%	227.45%	-67.72%	-93.04%	239.39%	-	-
Horiz. %	47.91%	-22.80%	24.96%	7.62%	23.62%	339.39%	100.00%	-
ROE	12.78%	-5.67%	7.21%	2.88%	5.37%	51.63%	14.18%	-
YoY %	325.40%	-178.64%	150.35%	-46.37%	-89.60%	264.10%	-	-
Horiz. %	90.13%	-39.99%	50.85%	20.31%	37.87%	364.10%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Per Share
RPS	201.89	179.44	219.98	161.17	147.57	115.45	56.90	19.31%
YoY %	12.51%	-18.43%	36.49%	9.22%	27.82%	102.90%	-	-
Horiz. %	354.82%	315.36%	386.61%	283.25%	259.35%	202.90%	100.00%	-
EPS	13.36	-5.31	7.22	3.02	5.66	54.41	8.58	6.36%
YoY %	351.60%	-173.55%	139.07%	-46.64%	-89.60%	534.15%	-	-
Horiz. %	155.71%	-61.89%	84.15%	35.20%	65.97%	634.15%	100.00%	-
DPS	3.00	2.00	4.00	3.50	4.25	5.75	4.25	-4.74%
YoY %	50.00%	-50.00%	14.29%	-17.65%	-26.09%	35.29%	-	-
Horiz. %	70.59%	47.06%	94.12%	82.35%	100.00%	135.29%	100.00%	-
NAPS	1.0434	0.9432	1.0248	1.0473	1.0561	1.0538	0.6049	7.89%
YoY %	10.62%	-7.96%	-2.15%	-0.83%	0.22%	74.21%	-	-
Horiz. %	172.49%	155.93%	169.42%	173.14%	174.59%	174.21%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 374,000
RPS	36.83	32.59	40.52	31.09	28.46	19.35	7.72	24.33%
YoY %	13.01%	-19.57%	30.33%	9.24%	47.08%	150.65%	-	-
Horiz. %	477.07%	422.15%	524.87%	402.72%	368.65%	250.65%	100.00%	-
EPS	2.43	-0.97	1.36	0.58	1.09	9.12	1.16	10.85%
YoY %	350.52%	-171.32%	134.48%	-46.79%	-88.05%	686.21%	-	-
Horiz. %	209.48%	-83.62%	117.24%	50.00%	93.97%	786.21%	100.00%	-
DPS	0.55	0.36	0.74	0.68	0.82	0.96	0.58	-0.73%
YoY %	52.78%	-51.35%	8.82%	-17.07%	-14.58%	65.52%	-	-
Horiz. %	94.83%	62.07%	127.59%	117.24%	141.38%	165.52%	100.00%	-
NAPS	0.1903	0.1713	0.1888	0.202	0.2037	0.1766	0.0821	12.43%
YoY %	11.09%	-9.27%	-6.53%	-0.83%	15.35%	115.10%	-	-
Horiz. %	231.79%	208.65%	229.96%	246.04%	248.11%	215.10%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	28/04/17	29/04/16	30/04/15	30/04/14	-
Price	1.95	1.10	1.66	1.74	1.88	2.89	1.50	-
P/RPS	0.97	0.61	0.75	1.08	1.27	2.50	2.64	-13.02%
YoY %	59.02%	-18.67%	-30.56%	-14.96%	-49.20%	-5.30%	-	-
Horiz. %	36.74%	23.11%	28.41%	40.91%	48.11%	94.70%	100.00%	-
P/EPS	14.63	-20.56	22.47	57.62	33.17	5.31	17.49	-2.45%
YoY %	171.16%	-191.50%	-61.00%	73.71%	524.67%	-69.64%	-	-
Horiz. %	83.65%	-117.55%	128.47%	329.45%	189.65%	30.36%	100.00%	-
EY	6.84	-4.86	4.45	1.74	3.01	18.83	5.72	2.52%
YoY %	240.74%	-209.21%	155.75%	-42.19%	-84.01%	229.20%	-	-
Horiz. %	119.58%	-84.97%	77.80%	30.42%	52.62%	329.20%	100.00%	-
DY	1.54	1.82	2.41	2.01	2.26	1.99	2.83	-8.13%
YoY %	-15.38%	-24.48%	19.90%	-11.06%	13.57%	-29.68%	-	-
Horiz. %	54.42%	64.31%	85.16%	71.02%	79.86%	70.32%	100.00%	-
P/NAPS	1.87	1.17	1.62	1.66	1.78	2.74	2.48	-3.85%
YoY %	59.83%	-27.78%	-2.41%	-6.74%	-35.04%	10.48%	-	-
Horiz. %	75.40%	47.18%	65.32%	66.94%	71.77%	110.48%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Announcement Date
Date	18/08/21	21/08/20	20/08/19	14/06/17	10/06/16	15/06/15	16/06/14	-
Price	1.91	1.15	1.57	1.53	1.88	2.59	1.49	-
P/RPS	0.95	0.64	0.71	0.95	1.27	2.24	2.62	-13.18%
YoY %	48.44%	-9.86%	-25.26%	-25.20%	-43.30%	-14.50%	-	-
Horiz. %	36.26%	24.43%	27.10%	36.26%	48.47%	85.50%	100.00%	-
P/EPS	14.33	-21.49	21.25	50.66	33.17	4.76	17.37	-2.64%
YoY %	166.68%	-201.13%	-58.05%	52.73%	596.85%	-72.60%	-	-
Horiz. %	82.50%	-123.72%	122.34%	291.65%	190.96%	27.40%	100.00%	-
EY	6.98	-4.65	4.71	1.97	3.01	21.01	5.76	2.71%
YoY %	250.11%	-198.73%	139.09%	-34.55%	-85.67%	264.76%	-	-
Horiz. %	121.18%	-80.73%	81.77%	34.20%	52.26%	364.76%	100.00%	-
DY	1.57	1.74	2.55	2.29	2.26	2.22	2.85	-7.97%
YoY %	-9.77%	-31.76%	11.35%	1.33%	1.80%	-22.11%	-	-
Horiz. %	55.09%	61.05%	89.47%	80.35%	79.30%	77.89%	100.00%	-
P/NAPS	1.83	1.22	1.53	1.46	1.78	2.46	2.46	-4.04%
YoY %	50.00%	-20.26%	4.79%	-17.98%	-27.64%	0.00%	-	-
Horiz. %	74.39%	49.59%	62.20%	59.35%	72.36%	100.00%	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