Financial Results : Herfy’s net profit drops 2% to SAR 202 mln in FY15

Herfy’s net profit drops 2% to SAR 202 mln in FY15

19/01/2016 Argaam Exclusive

View other reports

 

Herfy Food Services Co., which owns and operates fast food restaurants in Saudi Arabia, reported a net profit of SAR 202.68 million for fiscal year 2015, a slight drop of 1.52 percent year-on-year (YoY) attributed to higher financing costs, rising expenses, and lower other income.

 

 



Financials (M)

Item 2014 2015 Change‬
Revenues 910.14 1,077.01 18.3 %
Gross Income 291.40 320.80 10.1 %
Operating Income 193.62 208.08 7.5 %
Net Income 205.81 202.68 (1.5 %)
Average Shares 64.68 64.68 -
EPS (Riyals) 3.18 3.13 (1.5 %)

 

The company posted a net profit of SAR 45.22 million in Q4-2015, a seven percent YoY decline, and a 20.18 percent drop compared to the previous quarter, due to higher expenses and lower other income.

 

 



Current Quarter Comparison (M)

Compared With The
Item Q4 2014 Q4 2015 Change‬
Revenues 242.78 272.97 12.4 %
Gross Income 72.01 73.55 2.1 %
Operating Income 46.97 46.00 (2.1 %)
Net Income 48.68 45.22 (7.1 %)
Average Shares 64.68 64.68 -
EPS (Riyals) 0.75 0.70 (7.1 %)


Financial results (Million)

Period Revenues Change Gross Income Change Operating Income Change
Q1 2006 - - - - - -
Q2 2006 - - - - - -
Q3 2006 - - - - - -
Q4 2006 - - - - - -
Q1 2007 - - - - - -
Q2 2007 - - - - - -
Q3 2007 - - - - - -
Q4 2007 - - - - - -
Q1 2008 - - - - - -
Q2 2008 - - - - - -
Q3 2008 - - - - - -
Q4 2008 - - - - - -
Q1 2009 122.50 - 37.83 - 24.17 -
Q2 2009 132.10 - 45.32 - 30.76 -
Q3 2009 133.16 - 43.53 - 30.43 -
Q4 2009 129.83 - 42.63 - 28.07 -
Q1 2010 136.19 11.2 % 44.41 17.4 % 28.61 18.4 %
Q2 2010 146.75 11.1 % 49.83 10.0 % 32.02 4.1 %
Q3 2010 145.82 9.5 % 47.79 9.8 % 30.85 1.4 %
Q4 2010 151.17 16.4 % 50.87 19.3 % 32.26 15.0 %
Q1 2011 159.30 17.0 % 50.63 14.0 % 32.90 15.0 %
Q2 2011 188.42 28.4 % 61.27 23.0 % 39.66 23.9 %
Q3 2011 172.52 18.3 % 52.06 8.9 % 34.52 11.9 %
Q4 2011 188.33 24.6 % 62.29 22.4 % 41.20 27.7 %
Q1 2012 198.94 24.9 % 61.70 21.9 % 40.84 24.1 %
Q2 2012 218.32 15.9 % 70.50 15.1 % 48.28 21.7 %
Q3 2012 203.04 17.7 % 61.28 17.7 % 41.99 21.7 %
Q4 2012 221.71 17.7 % 72.88 17.0 % 49.54 20.2 %
Q1 2013 208.77 4.9 % 67.06 8.7 % 46.65 14.2 %
Q2 2013 222.81 2.1 % 72.45 2.8 % 50.57 4.7 %
Q3 2013 198.54 (2.2 %) 60.26 (1.7 %) 38.62 (8.0 %)
Q4 2013 218.59 (1.4 %) 73.37 0.7 % 50.85 2.6 %
Q1 2014 215.93 3.4 % 71.32 6.3 % 49.18 5.4 %
Q2 2014 226.72 1.8 % 76.35 5.4 % 53.30 5.4 %
Q3 2014 224.71 13.2 % 71.72 19.0 % 44.18 14.4 %
Q4 2014 242.78 11.1 % 72.01 (1.9 %) 46.97 (7.6 %)
Q1 2015 265.20 22.8 % 86.87 21.8 % 55.70 13.3 %
Q2 2015 259.36 14.4 % 75.02 (1.7 %) 49.34 (7.4 %)
Q3 2015 279.47 24.4 % 85.35 19.0 % 57.05 29.1 %
Q4 2015 272.97 12.4 % 73.55 2.1 % 46.00 (2.1 %)
2015 1,077.01 18.3 % 320.80 10.1 % 208.08 7.5 %


Profit Performance (Million)

Period Net Income Change EPS(Riyal) Extraordinary Income/Expense Net Profit Before Unusual Items EPS Before XO Items
Q1 2006 - - - - - -
Q2 2006 - - - - - -
Q3 2006 - - - - - -
Q4 2006 - - - - - -
Q1 2007 - - - - - -
Q2 2007 - - - - - -
Q3 2007 - - - - - -
Q4 2007 - - - - - -
Q1 2008 - - - - - -
Q2 2008 - - - - - -
Q3 2008 - - - - - -
Q4 2008 - - - - - -
Q1 2009 23.76 - 0.37 - 23.76 0.37
Q2 2009 31.35 - 0.48 - 31.35 0.48
Q3 2009 29.92 - 0.46 - 29.92 0.46
Q4 2009 29.62 - 0.46 - 29.62 0.46
Q1 2010 28.15 18.5 % 0.44 - 28.15 0.44
Q2 2010 32.61 4.0 % 0.50 - 32.61 0.50
Q3 2010 30.43 1.7 % 0.47 - 30.43 0.47
Q4 2010 33.09 11.7 % 0.51 - 33.09 0.51
Q1 2011 32.55 15.6 % 0.50 - 32.55 0.50
Q2 2011 39.36 20.7 % 0.61 - 39.36 0.61
Q3 2011 34.46 13.2 % 0.53 - 34.46 0.53
Q4 2011 40.28 21.7 % 0.62 - 40.28 0.62
Q1 2012 40.60 24.8 % 0.63 - 40.60 0.63
Q2 2012 49.31 25.3 % 0.76 - 49.31 0.76
Q3 2012 42.38 23.0 % 0.66 - 42.38 0.66
Q4 2012 48.87 21.3 % 0.76 - 48.87 0.76
Q1 2013 46.46 14.4 % 0.72 - 46.46 0.72
Q2 2013 51.22 3.9 % 0.79 - 51.22 0.79
Q3 2013 42.40 0.0 % 0.66 - 42.40 0.66
Q4 2013 57.57 17.8 % 0.89 6.22 51.34 0.79
Q1 2014 48.01 3.3 % 0.74 - 48.01 0.74
Q2 2014 52.40 2.3 % 0.81 - 52.40 0.81
Q3 2014 56.72 33.8 % 0.88 13.00 43.72 0.68
Q4 2014 48.68 (15.4 %) 0.75 1.21 47.47 0.73
Q1 2015 54.54 13.6 % 0.84 - 54.54 0.84
Q2 2015 46.27 (11.7 %) 0.72 - 46.27 0.72
Q3 2015 56.65 (0.1 %) 0.88 - 56.65 0.88
Q4 2015 45.22 (7.1 %) 0.70 - 45.22 0.70
2015 202.68 (1.5 %) 3.13 - 202.68 3.13

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2006 - - -
Q2 2006 - - -
Q3 2006 - - -
Q4 2006 - - -
Q1 2007 - - -
Q2 2007 - - -
Q3 2007 - - -
Q4 2007 - - -
Q1 2008 - - -
Q2 2008 - - -
Q3 2008 - - -
Q4 2008 - - -
Q1 2009 - - -
Q2 2009 - - -
Q3 2009 - - -
Q4 2009 32.71 % 27.26 % 22.15 %
Q1 2010 33.11 % 27.66 % 22.40 %
Q2 2010 33.04 % 27.45 % 22.03 %
Q3 2010 33.06 % 27.12 % 21.63 %
Q4 2010 33.26 % 27.12 % 21.43 %
Q1 2011 33.02 % 27.11 % 21.34 %
Q2 2011 32.66 % 26.79 % 21.01 %
Q3 2011 32.00 % 26.51 % 20.77 %
Q4 2011 31.93 % 26.56 % 20.70 %
Q1 2012 31.72 % 26.37 % 20.68 %
Q2 2012 31.69 % 26.60 % 21.16 %
Q3 2012 31.63 % 26.74 % 21.34 %
Q4 2012 31.63 % 26.91 % 21.52 %
Q1 2013 31.90 % 27.49 % 21.95 %
Q2 2013 31.96 % 27.80 % 22.06 %
Q3 2013 32.01 % 27.66 % 22.18 %
Q4 2013 32.18 % 27.95 % 22.56 %
Q1 2014 32.41 % 28.02 % 22.55 %
Q2 2014 32.72 % 28.34 % 22.58 %
Q3 2014 33.05 % 28.31 % 22.06 %
Q4 2014 32.02 % 27.42 % 21.05 %
Q1 2015 31.99 % 27.21 % 20.65 %
Q2 2015 30.81 % 26.54 % 19.35 %
Q3 2015 30.50 % 26.96 % 19.58 %
Q4 2015 29.79 % 26.88 % 18.82 %
2015 29.79 % 26.88 % 18.82 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2006 - - - -
Q2 2006 - - - -
Q3 2006 - - - -
Q4 2006 - - - -
Q1 2007 - - - -
Q2 2007 - - - -
Q3 2007 - - - -
Q4 2007 - - - -
Q1 2008 - - - -
Q2 2008 - - - -
Q3 2008 - - - -
Q4 2008 - - - -
Q1 2009 64.68 - - 4.42
Q2 2009 64.68 - - 4.59
Q3 2009 64.68 - - 5.06
Q4 2009 64.68 1.77 1.77 4.90
Q1 2010 64.68 1.84 1.84 5.33
Q2 2010 64.68 1.86 1.86 5.52
Q3 2010 64.68 1.87 1.87 5.37
Q4 2010 64.68 1.92 1.92 5.88
Q1 2011 64.68 1.99 1.99 6.38
Q2 2011 64.68 2.09 2.09 6.34
Q3 2011 64.68 2.16 2.16 6.17
Q4 2011 64.68 2.27 2.27 6.80
Q1 2012 64.68 2.39 2.39 7.42
Q2 2012 64.68 2.55 2.55 7.46
Q3 2012 64.68 2.67 2.67 7.31
Q4 2012 64.68 2.80 2.80 8.06
Q1 2013 64.68 2.89 2.89 8.78
Q2 2013 64.68 2.92 2.92 8.73
Q3 2013 64.68 2.92 2.92 8.50
Q4 2013 64.68 3.06 2.96 9.29
Q1 2014 64.68 3.08 2.98 10.03
Q2 2014 64.68 3.10 3.00 9.92
Q3 2014 64.68 3.32 3.02 9.73
Q4 2014 64.68 3.18 2.96 10.48
Q1 2015 64.68 3.28 3.06 11.32
Q2 2015 64.68 3.19 2.97 10.87
Q3 2015 64.68 3.19 3.17 10.67
Q4 2015 64.68 3.13 3.13 11.37

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2006 - - -
Q2 2006 - - -
Q3 2006 - - -
Q4 2006 - - -
Q1 2007 - - -
Q2 2007 - - -
Q3 2007 - - -
Q4 2007 - - -
Q1 2008 - - -
Q2 2008 - - -
Q3 2008 - - -
Q4 2008 - - -
Q1 2009 - - -
Q2 2009 - - -
Q3 2009 - - -
Q4 2009 - - -
Q1 2010 13.89 13.89 4.79
Q2 2010 16.32 16.32 5.50
Q3 2010 17.54 17.54 6.10
Q4 2010 17.15 17.15 5.61
Q1 2011 16.78 16.78 5.23
Q2 2011 17.34 17.34 5.73
Q3 2011 16.13 16.13 5.63
Q4 2011 17.48 17.48 5.83
Q1 2012 17.64 17.64 5.68
Q2 2012 16.12 16.12 5.50
Q3 2012 17.55 17.55 6.41
Q4 2012 17.38 17.38 6.04
Q1 2013 18.40 18.40 6.06
Q2 2013 20.78 20.78 6.95
Q3 2013 20.95 20.95 7.20
Q4 2013 18.53 19.13 6.09
Q1 2014 22.85 23.59 7.02
Q2 2014 23.25 24.00 7.26
Q3 2014 22.07 24.25 7.53
Q4 2014 21.83 23.45 6.63
Q1 2015 24.15 25.88 7.00
Q2 2015 26.22 28.16 7.69
Q3 2015 21.07 21.20 6.29
Q4 2015 22.93 22.93 6.32

Business Segments (Million)

Compared With The
Period Restaurants Meat Factory Bakeries Shaboura factory
Q1 2009 94.27 2.74 21.45 4.04
Q2 2009 102.85 3.28 22.06 3.92
Q3 2009 107.65 3.02 19.09 3.39
Q4 2009 99.25 3.71 22.54 4.33
Q1 2010 104.81 4.03 22.98 4.37
Q2 2010 115.81 4.45 23.12 3.38
Q3 2010 120.95 4.30 18.30 2.27
Q4 2010 119.57 5.56 23.02 3.02
Q1 2011 124.61 6.28 23.98 4.43
Q2 2011 152.46 5.94 26.29 3.73
Q3 2011 144.55 5.36 20.74 1.88
Q4 2011 151.15 6.80 27.33 3.06
Q1 2012 161.28 7.26 27.15 3.26
Q2 2012 177.78 6.61 29.96 3.97
Q3 2012 170.50 5.86 33.91 -
Q4 2012 187.78 7.21 26.73 -
Q1 2013 176.07 6.47 26.22 -
Q2 2013 189.39 6.62 26.81 -
Q3 2013 173.20 6.79 18.54 -
Q4 2013 185.46 8.70 24.42 -
Q1 2014 182.75 7.74 25.44 -
Q2 2014 191.16 7.68 27.88 -
Q3 2014 196.58 6.76 21.37 -
Q4 2014 204.62 7.63 30.54 -
Q1 2015 226.66 6.83 31.71 -
Q2 2015 221.24 7.83 30.29 -
Q3 2015 246.39 6.06 27.01 -
Q4 2015 227.95 7.80 37.23 -

Analysts Estimates (Million)

Item Q4 2015 (e) Q4 2015 (a) Change‬
Average 57.72 45.22 (21.7 %)

Estimates vs Actual (Million)

Item Q4 2015 (e) Q4 2015 (a) Change
Albilad Capital 56.00 45.22 (19.2) %
Alistithmar Capital 56.30 45.22 (19.7) %
Value Capital 57.10 45.22 (20.8) %
SFC 59.00 45.22 (23.4) %
OSOOL AND BAKHEET 60.20 45.22 (24.9) %


Financial Ratios
Current
Market Cap (M Riyal) 1,483.76
Enterprise Value (EV) (M) 1,456.38
Shares Outstanding ((M)) 64.68
EPS ( Riyal) (TTM) (0.79)
Book Value (BV) ( Riyal) 15.10
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) Neg
P/E (TTM) NEG
Price/book 1.52
Return on Average Assets (%) (TTM) (2.72 )
Return on Average Equity (%) (TTM) (5.09 )
more

Share Price

Herfy Food Services Co.
22.94
(0.12) (0.52 %)

Herfy Food Services Co. (HERFY FOODS)

More

Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}} حساب موثّق

{{comment.ElapsedTime}}
loader Train
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.