BJFOOD | BERJAYA FOOD BERHAD
0.750 (2.04%)
T-O (am): 0.735 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 Aug 23 | Q4 Jun 23 | 4 | 30 Jun 23 | 271.75 | 29.04 | 17.28 | 6.4% | 0.50 | 0.99 | 2.2% | 6.7% | 8.4% | 57.5% | ||||||||
| 18 May 23 | Q3 Mar 23 | 3 | 30 Jun 23 | 265.85 | 25.39 | 15.94 | 6.0% | 0.50 | 0.91 | 10.0% | 8.1% | 55.1% | 49.5% | ||||||||
| 13 Feb 23 | Q2 Dec 22 | 2 | 30 Jun 23 | 295.32 | 52.06 | 35.49 | 12.0% | 2.00 | 2.02 | 4.3% | 8.3% | 2.3% | 8.7% | ||||||||
| 10 Nov 22 | Q1 Sep 22 | 1 | 30 Jun 23 | 283.05 | 50.03 | 34.70 | 12.3% | 0.50 | 1.96 | 2.8% | 50.8% | 14.7% | 198.5% | ||||||||
| 16 Aug 22 | Q4 Jun 22 | 4 | 30 Jun 22 | 291.27 | 63.43 | 40.66 | 14.0% | 2.00 | 11.28 | 18.4% | 61.2% | 28.8% | 185.0% | ||||||||
| 11 May 22 | Q3 Mar 22 | 3 | 30 Jun 22 | 246.00 | 46.26 | 31.58 | 12.8% | 1.50 | 8.72 | 9.8% | 35.4% | 18.8% | 172.1% | ||||||||
| 10 Feb 22 | Q2 Dec 21 | 2 | 30 Jun 22 | 272.75 | 60.28 | 38.88 | 14.2% | 1.00 | 10.78 | 45.3% | 56.7% | 234.4% | 249.6% | ||||||||
| 11 Nov 21 | Q1 Sep 21 | 1 | 30 Jun 22 | 187.72 | 19.01 | 11.62 | 6.2% | 1.00 | 3.26 | 3.9% | 3.9% | 18.5% | 12.1% | ||||||||
| 18 Aug 21 | Q4 Jun 21 | 4 | 30 Jun 21 | 180.72 | 22.39 | 14.27 | 7.9% | 1.00 | 4.02 | 0.6% | 62.0% | 22.9% | 147.3% | ||||||||
| 06 May 21 | Q3 Mar 21 | 3 | 30 Jun 21 | 181.73 | 18.21 | 11.61 | 6.4% | 1.00 | 3.27 | 4.4% | 14.6% | 4.4% | 938.0% | ||||||||
| 09 Feb 21 | Q2 Dec 20 | 2 | 30 Jun 21 | 174.10 | 16.79 | 11.12 | 6.4% | 0.50 | 3.14 | 3.7% | 5.4% | 7.2% | 38.8% | ||||||||
| 12 Nov 20 | Q1 Sep 20 | 1 | 30 Jun 21 | 180.72 | 16.99 | 10.37 | 5.7% | 0.50 | 2.93 | 62.0% | 0.2% | 134.4% | 125.1% | ||||||||
| 21 Aug 20 | Q4 Jun 20 | 4 | 30 Jun 20 | 111.57 | -28.54 | -30.16 | -27.0% | 0.00 | -8.53 | 29.6% | 0.7% | 2077.7% | 14957.6% | ||||||||
| 01 Jun 20 | Q3 Mar 20 | 3 | 30 Jun 20 | 158.60 | -0.76 | -1.39 | -0.9% | 0.00 | -0.39 | 13.9% | 6.7% | 117.3% | 134.2% | ||||||||
| 06 Feb 20 | Q2 Dec 19 | 2 | 30 Jun 20 | 184.12 | 13.14 | 8.01 | 4.3% | 1.00 | 2.24 | 2.0% | 2.0% | 73.9% | 10.8% | ||||||||
| 11 Nov 19 | Q1 Sep 19 | 1 | 30 Jun 20 | 180.44 | 8.57 | 4.61 | 2.5% | 1.00 | 1.28 | 62.9% | 8.3% | 2169.9% | 34.5% | ||||||||
| 20 Aug 19 | 30 Jun 19 | Other | 30 Jun 19 | 110.76 | 2.29 | 0.20 | 0.2% | 0.00 | 0.06 | 34.8% | 31.4% | 95.0% | 96.8% | ||||||||
| 13 Jun 19 | 30 Apr 19 | Other | 30 Jun 19 | 169.93 | 8.45 | 4.05 | 2.4% | 1.00 | 1.12 | 5.9% | 6.2% | 54.9% | 383.8% | ||||||||
| 14 Mar 19 | Q3 Jan 19 | 3 | 30 Apr 19 | 180.54 | 14.68 | 8.98 | 5.0% | 1.00 | 2.48 | 8.4% | 9.8% | 27.7% | 182.8% | ||||||||
| 05 Dec 18 | Q2 Oct 18 | 2 | 30 Apr 19 | 166.58 | 11.46 | 7.03 | 4.2% | 1.00 | 1.89 | 3.2% | 3.6% | 12.7% | 21.0% | ||||||||
| 18 Sep 18 | Q1 Jul 18 | 1 | 30 Apr 19 | 161.38 | 11.00 | 6.24 | 3.9% | 1.00 | 1.66 | 0.9% | 4.5% | 645.5% | 16.9% | ||||||||
| 21 Jun 18 | Q4 Apr 18 | 4 | 30 Apr 18 | 160.00 | 5.97 | 0.84 | 0.5% | 1.00 | 0.22 | 2.7% | 5.7% | 107.7% | 124.9% | ||||||||
| 15 Mar 18 | Q3 Jan 18 | 3 | 30 Apr 18 | 164.44 | -4.83 | -10.85 | -6.6% | 1.00 | -2.88 | 2.3% | 0.6% | 286.6% | 332.0% | ||||||||
| 13 Dec 17 | Q2 Oct 17 | 2 | 30 Apr 18 | 160.78 | 9.51 | 5.81 | 3.6% | 1.00 | 1.55 | 4.1% | 7.8% | 8.9% | 15.4% | ||||||||
| 15 Sep 17 | Q1 Jul 17 | 1 | 30 Apr 18 | 154.39 | 8.76 | 5.34 | 3.5% | 1.00 | 1.43 | 2.0% | 9.2% | 258.6% | 6.7% | ||||||||
| 14 Jun 17 | Q4 Apr 17 | 4 | 30 Apr 17 | 151.42 | 0.99 | -3.37 | -2.2% | 1.00 | -0.90 | 7.4% | 8.9% | 172.0% | 206.3% | ||||||||
| 15 Mar 17 | Q3 Jan 17 | 3 | 30 Apr 17 | 163.54 | 8.62 | 4.67 | 2.9% | 1.00 | 1.25 | 9.7% | 11.0% | 7.1% | 36.8% | ||||||||
| 06 Dec 16 | Q2 Oct 16 | 2 | 30 Apr 17 | 149.11 | 7.56 | 5.03 | 3.4% | 1.00 | 1.34 | 5.5% | 10.1% | 0.6% | 18.9% | ||||||||
| 07 Sep 16 | Q1 Jul 16 | 1 | 30 Apr 17 | 141.37 | 7.45 | 5.00 | 3.5% | 0.50 | 1.32 | 1.7% | 6.8% | 57.9% | 18.1% | ||||||||
| 10 Jun 16 | Q4 Apr 16 | 4 | 30 Apr 16 | 139.05 | 7.67 | 3.17 | 2.3% | 1.00 | 1.05 | 5.6% | 7.8% | 57.2% | 50.6% | ||||||||
| 09 Mar 16 | Q3 Jan 16 | 3 | 30 Apr 16 | 147.27 | 11.04 | 7.40 | 5.0% | 1.00 | 1.97 | 8.8% | 10.3% | 19.3% | 14.3% | ||||||||
| 09 Dec 15 | Q2 Oct 15 | 2 | 30 Apr 16 | 135.42 | 8.79 | 6.20 | 4.6% | 1.25 | 1.65 | 2.3% | 79.8% | 1.6% | 96.2% | ||||||||
| 11 Sep 15 | Q1 Jul 15 | 1 | 30 Apr 16 | 132.41 | 8.95 | 6.11 | 4.6% | 1.00 | 1.63 | 2.7% | 234.1% | 4.8% | 1.7% | ||||||||
| 15 Jun 15 | Q4 Apr 15 | 4 | 30 Apr 15 | 128.92 | 10.06 | 6.41 | 5.0% | 2.00 | 1.72 | 3.4% | 252.7% | 25.8% | 21.5% | ||||||||
| 10 Mar 15 | 31/01/15 | 3 | 30/04/15 | 133.48 | 12.63 | 8.64 | 6.5% | 1.25 | 2.43 | 77.2% | 222.5% | 94.7% | 7.2% |
Historical Dividends
Financial Ratios
| EPS | 5.31 sen |
| Trailing PE (Sector Median: 12.0) | 14.1 |
| PEG | 14.1 |
| Altman Z | 0.7 |
| Beaver | 0.27 |
| Current Ratio | 0.33 |
| Debt-Equity (DE) Ratio | 1.94 |
| FCF Yield | 11.66 % |
| Revenue QoQ | 2.22 % |
| Revenue YoY | -6.7% |
| Profit QoQ | 8.42 % |
| Profit YoY | -57.5 % |
| Profit Margin (Sector Median: 2.5) | 9.27 % |
| ROE (ROIC: 19.05) | 21.2 % |
| Dividend Per Share (DPS) | 3.5 sen |
| Dividend Yield (DY) | 4.67 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 12.0) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 2.5) | |
| ROE (ROIC: 18.83) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 5 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.28 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 17.28 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 292.44 |
| Expected Revenue (M) | 64987.25 |
| Expected Growth (%) | 71.0 |
Directors Share Purchases (Beta)
DATO' SYDNEY LAWRANCE QUAYS added 40000.0 units announced on 14 Nov 2022 at ~RM0.985
DATUK ZAINUN AISHAH BINTI AHMAD reduced 100000.0 units announced on 24 Aug 2022 at ~RM4.04
DATUK ZAINUN AISHAH BINTI AHMAD reduced 54700.0 units announced on 05 Jul 2022 at ~RM4.0
DATO' SYDNEY LAWRANCE QUAYS reduced 30000.0 units announced on 24 Jun 2022 at ~RM3.97
DATO' SYDNEY LAWRANCE QUAYS reduced 52700.0 units announced on 16 Jun 2022 at ~RM4.66
MR TAN THIAM CHAI reduced 90000.0 units announced on 18 May 2022 at ~RM4.55
DATO' (DR) MUSTAPHA BIN ABD HAMID reduced 40000.0 units announced on 18 May 2022 at ~RM4.07
MR TAN THIAM CHAI reduced 180000.0 units announced on 11 Apr 2022 at ~RM3.88
MR TAN THIAM CHAI reduced 21100.0 units announced on 07 Apr 2022 at ~RM3.65
MR TAN THIAM CHAI reduced 150000.0 units announced on 04 Apr 2022 at ~RM3.6
DATUK ZAINUN AISHAH BINTI AHMAD reduced 250000.0 units announced on 17 Feb 2022 at ~RM3.07
DATO' SYDNEY LAWRANCE QUAYS reduced 50000.0 units announced on 10 Nov 2021 at ~RM2.05
DATO' MUSTAPHA BIN ABD HAMID reduced 120000.0 units announced on 27 Sep 2021 at ~RM2.01
MR SYDNEY LAWRANCE QUAYS reduced 60000.0 units announced on 27 Aug 2021 at ~RM2.07
MR SYDNEY LAWRANCE QUAYS reduced 50000.0 units announced on 24 Aug 2021 at ~RM2.06
MR SYDNEY LAWRANCE QUAYS reduced 58300.0 units announced on 02 Aug 2021 at ~RM1.99
MR SYDNEY LAWRANCE QUAYS reduced 110000.0 units announced on 28 Jul 2021 at ~RM1.97
MR SYDNEY LAWRANCE QUAYS reduced 129000.0 units announced on 26 Jul 2021 at ~RM1.92
MR SYDNEY LAWRANCE QUAYS reduced 98000.0 units announced on 19 Jul 2021 at ~RM1.89
MR SYDNEY LAWRANCE QUAYS reduced 61100.0 units announced on 14 Jul 2021 at ~RM1.88
MR SYDNEY LAWRANCE QUAYS reduced 37200.0 units announced on 12 Jul 2021 at ~RM1.88
MR SYDNEY LAWRANCE QUAYS reduced 13100.0 units announced on 05 Jul 2021 at ~RM1.93
MR SYDNEY LAWRANCE QUAYS reduced 8800.0 units announced on 01 Jul 2021 at ~RM1.94
MR SYDNEY LAWRANCE QUAYS reduced 9800.0 units announced on 28 Jun 2021 at ~RM1.93
SYDNEY LAWRANCE QUAYS reduced 42000.0 units announced on 24 Jun 2021 at ~RM1.97
DATO' MUSTAPHA BIN ABD HAMID reduced 30000.0 units announced on 18 Jun 2021 at ~RM1.95
MR SYDNEY LAWRANCE QUAYS reduced 9000.0 units announced on 27 Nov 2020 at ~RM1.65
Summary
Market Cap: 1460 M.
Number of Shares: 1947 M.
Adjusted Float: 87.0%.
Stock highly correlated with
HHRG (83%)
CARLSBG (77%)
CSCENIC (75%)
CFM (74%)
BFood was incorporated in Malaysia under the Act as a private limited company on 21 October 2009 under its current name. It was converted into a public limited company on 3 December 2009. The business of BFood is that of an investment holding company. Through its wholly-owned subsidiary, BRoasters, the Group is principally engaged in the development (which includes inter alia, setting-up and expension of new Kenny Rogers Roasters(KRR) restaurants) and operation of the KRR chain of restaurants in Malaysia vide an MDA entered into between BRoasters and Roasters Asia Pacific (M) Sdn Bhd (RAPM), a wholly-owned subsidiary of BGroup.
Sectors: Trading & Services, Travel, Leisure & Hospitality, Consumer Products & Services, Post MCO
Code: 5196
Website: http://www.berjaya.com/berjaya-food/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 03-Oct-2022
| Shareholder | Value (M) |
|---|---|
| Berjaya Group Bhd | 509.44 |
| Juara Sejati Sdn Bhd | 92.23 |
| Inter-Pacific Asset Management Sdn Bhd | 64.47 |
| Hong Leong Value Fund | 61.97 |
| Pertubuhan Keselamatan Sosial | 60.0 |
| Redtone Digital Bhd | 25.92 |
| Public Smallcap Fund | 22.1 |
| DYMM Sultan Ibrahim Johor | 16.84 |
| Yeoh Yew Choo | 15.79 |
| Lim Boon Liat | 15.53 |
| Hong Leong Balanced Fund | 14.6 |
| Public Strategic Smallcap Fund | 12.76 |
| Lim Khuan Eng | 11.97 |
| Berjaya EnviroParks Sdn Bhd | 11.71 |
| Convenience Shopping (Sabah) Sdn Bhd | 11.18 |
| Inter-Pacific Capital Sdn Bhd | 11.18 |
Social
