Herfy turns to net profit of SAR 52.1 mln in H1 2021

13/07/2021 Argaam Exclusive

View other reports

Share Price

30.30
0.10 0.33 %

Herfy Food Services Co. (HERFY FOODS)

Herfy Food Services Co. (Herfy Food) swung to an estimated net profit after Zakat and tax of SAR 52.1 million for the first half of 2021, against a net loss of SAR 9.1 million in the prior-year period.



Financials (M)

Item 6m 2020 6m 2021 Change‬
Revenues 467.03 632.49 35.4 %
Gross Income 95.35 163.03 71.0 %
Operating Income 14.54 62.73 331.5 %
Net Income (9.11) 52.14 672.7 %
Average Shares 64.68 64.68 -
EPS (Riyals) (0.14) 0.81 672.7 %

The positive performance was driven by a 35% rise year-on-year (YoY) in sales, higher net other income and lower cost of finance, despite an increase in selling and marketing as well as general and administrative expenses.



Current Quarter Comparison (M)

Compared With The
Item Q2 2020 Q2 2021 Change‬
Revenues 170.10 321.37 88.9 %
Gross Income 15.70 80.92 415.3 %
Operating Income (20.65) 30.42 247.3 %
Net Income (34.24) 26.67 177.9 %
Average Shares 64.68 64.68 -
EPS (Riyals) (0.53) 0.41 177.9 %

In Q2 2021, Herfy turned to a net profit after Zakat and tax of SAR 26.7 million against a net loss of SAR 34.2 million a year earlier, backed by an 88% surge YoY in sales, higher net other income and lower cost of finance.

 

When compared to the previous quarter, net profit grew by 4.7%.



Financial results (Million)

Period Revenues Change Gross Income Change Net Income Change EPS(Riyal)
Q1 2012 198.94 24.9 % 61.70 21.9 % 40.60 24.8 % 0.63
Q2 2012 218.32 15.9 % 70.50 15.1 % 49.31 25.3 % 0.76
Q3 2012 203.04 17.7 % 61.28 17.7 % 42.38 23.0 % 0.66
Q4 2012 221.71 17.7 % 72.88 17.0 % 48.87 21.3 % 0.76
Q1 2013 208.77 4.9 % 67.06 8.7 % 46.46 14.4 % 0.72
Q2 2013 222.81 2.1 % 72.45 2.8 % 51.22 3.9 % 0.79
Q3 2013 198.54 (2.2 %) 60.26 (1.7 %) 42.40 0.0 % 0.66
Q4 2013 218.59 (1.4 %) 73.37 0.7 % 57.57 17.8 % 0.89
Q1 2014 215.93 3.4 % 71.32 6.3 % 48.01 3.3 % 0.74
Q2 2014 226.72 1.8 % 76.35 5.4 % 52.40 2.3 % 0.81
Q3 2014 224.71 13.2 % 71.72 19.0 % 56.72 33.8 % 0.88
Q4 2014 242.78 11.1 % 72.01 (1.9 %) 48.68 (15.4 %) 0.75
Q1 2015 265.20 22.8 % 86.87 21.8 % 54.54 13.6 % 0.84
Q2 2015 259.36 14.4 % 75.02 (1.7 %) 46.27 (11.7 %) 0.72
Q3 2015 279.47 24.4 % 85.35 19.0 % 56.65 (0.1 %) 0.88
Q4 2015 272.97 12.4 % 73.55 2.1 % 45.22 (7.1 %) 0.70
Q1 2016 283.55 6.9 % 85.25 (1.9 %) 53.35 (2.2 %) 0.82
Q2 2016 277.73 7.1 % 76.77 2.3 % 49.48 7.0 % 0.77
Q3 2016 315.17 12.8 % 95.22 11.6 % 59.29 4.7 % 0.92
Q4 2016 280.23 2.7 % 90.37 22.9 % 54.95 21.5 % 0.85
Q1 2017 275.01 (3.0 %) 86.86 1.9 % 52.72 (1.2 %) 0.82
Q2 2017 272.10 (2.0 %) 75.42 (1.8 %) 43.40 (12.3 %) 0.67
Q3 2017 311.72 (1.1 %) 90.06 (5.4 %) 56.04 (5.5 %) 0.87
Q4 2017 298.96 6.7 % 89.40 (1.1 %) 47.89 (12.9 %) 0.74
Q1 2018 286.30 4.1 % 78.98 (9.1 %) 47.75 (9.4 %) 0.74
Q2 2018 286.61 5.3 % 78.73 4.4 % 45.89 5.7 % 0.71
Q3 2018 329.16 5.6 % 96.69 7.4 % 58.11 3.7 % 0.90
Q4 2018 325.20 8.8 % 90.67 1.4 % 52.43 9.5 % 0.81
Q1 2019 313.40 9.5 % 93.54 18.4 % 48.06 0.7 % 0.74
Q2 2019 309.31 7.9 % 88.10 11.9 % 40.86 (11.0 %) 0.63
Q3 2019 339.08 3.0 % 110.95 14.7 % 57.54 (1.0 %) 0.89
Q4 2019 326.52 0.4 % 100.06 10.4 % 49.64 (5.3 %) 0.77
Q1 2020 296.93 (5.3 %) 79.13 (15.4 %) 25.13 (47.7 %) 0.39
Q2 2020 170.10 (45.0 %) 15.70 (82.2 %) (34.24) (183.8 %) (0.53)
Q3 2020 311.12 (8.2 %) 92.45 (16.7 %) 41.38 (28.1 %) 0.64
Q4 2020 297.94 (8.8 %) 76.48 (23.6 %) 20.57 (58.6 %) 0.32
Q1 2021 311.12 4.8 % 82.11 3.8 % 25.47 1.3 % 0.39
Q2 2021 321.37 88.9 % 80.92 415.3 % 26.67 177.9 % 0.41

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
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 %
Q1 2016 29.14 % 26.58 % 18.39 %
Q2 2016 28.82 % 26.53 % 18.38 %
Q3 2016 28.78 % 25.92 % 18.04 %
Q4 2016 30.05 % 25.79 % 18.77 %
Q1 2017 30.42 % 25.60 % 18.85 %
Q2 2017 30.45 % 24.69 % 18.41 %
Q3 2017 30.09 % 24.32 % 18.18 %
Q4 2017 29.52 % 23.63 % 17.28 %
Q1 2018 28.56 % 23.12 % 16.69 %
Q2 2018 28.49 % 23.18 % 16.69 %
Q3 2018 28.63 % 23.20 % 16.62 %
Q4 2018 28.12 % 23.44 % 16.64 %
Q1 2019 28.67 % 23.34 % 16.30 %
Q2 2019 28.89 % 25.98 % 15.44 %
Q3 2019 29.78 % 28.24 % 15.28 %
Q4 2019 30.48 % 29.97 % 14.60 %
Q1 2020 29.74 % 30.77 % 13.23 %
Q2 2020 27.00 % 27.43 % 8.77 %
Q3 2020 26.01 % 25.71 % 7.26 %
Q4 2020 24.51 % 24.27 % 5.86 %
Q1 2021 24.46 % 23.58 % 5.54 %
Q2 2021 26.74 % 24.51 % 9.45 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
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
Q1 2016 64.68 3.12 3.12 12.04
Q2 2016 64.68 3.16 3.16 11.71
Q3 2016 64.68 3.21 3.21 11.55
Q4 2016 64.68 3.36 3.36 12.41
Q1 2017 64.68 3.35 3.35 13.23
Q2 2017 64.68 3.25 3.25 12.80
Q3 2017 64.68 3.20 3.20 12.66
Q4 2017 64.68 3.09 3.09 13.40
Q1 2018 64.68 3.02 3.02 14.14
Q2 2018 64.68 3.05 3.05 13.72
Q3 2018 64.68 3.09 3.09 13.62
Q4 2018 64.68 3.16 3.16 14.42
Q1 2019 64.68 3.16 3.16 15.27
Q2 2019 64.68 3.08 3.05 14.78
Q3 2019 64.68 3.08 3.04 14.67
Q4 2019 64.68 3.03 2.91 15.43
Q1 2020 64.68 2.68 2.60 15.82
Q2 2020 64.68 1.52 1.54 14.15
Q3 2020 64.68 1.27 1.24 14.79
Q4 2020 64.68 0.82 0.97 14.83
Q1 2021 64.68 0.82 0.93 15.23
Q2 2021 64.68 1.76 1.81 14.64

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
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
Q1 2016 14.85 14.85 3.84
Q2 2016 17.52 17.52 4.74
Q3 2016 14.23 14.23 3.95
Q4 2016 16.69 16.69 4.51
Q1 2017 17.66 17.66 4.47
Q2 2017 17.34 17.34 4.41
Q3 2017 15.61 15.61 3.95
Q4 2017 14.92 14.92 3.44
Q1 2018 15.75 15.75 3.36
Q2 2018 15.34 15.34 3.41
Q3 2018 13.51 13.51 3.06
Q4 2018 14.45 14.45 3.16
Q1 2019 17.05 17.05 3.53
Q2 2019 18.32 18.53 3.82
Q3 2019 16.98 17.17 3.56
Q4 2019 17.71 18.46 3.48
Q1 2020 15.82 16.28 2.68
Q2 2020 29.61 29.23 3.17
Q3 2020 42.48 43.40 3.64
Q4 2020 More than 50 More than 50 4.02
Q1 2021 More than 50 More than 50 4.29
Q2 2021 36.17 35.18 4.36

Business Segments (Million)

Compared With The
Period Restaurants Meat Factory Bakeries and others Shaboura factory
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 -
Q1 2016 241.18 6.67 35.70 -
Q2 2016 239.31 6.29 32.13 -
Q3 2016 279.93 6.12 29.12 -
Q4 2016 234.31 7.48 38.43 -
Q1 2017 232.91 7.83 34.28 -
Q2 2017 235.78 6.35 29.97 -
Q3 2017 273.07 6.90 31.75 -
Q4 2017 252.38 7.63 38.95 -
Q1 2018 243.28 7.40 35.62 -
Q2 2018 249.13 7.22 30.27 -
Q3 2018 284.92 8.35 35.90 -
Q4 2018 272.24 12.55 40.41 -
Q1 2019 263.74 11.95 37.71 -
Q2 2019 269.62 9.23 30.45 -
Q3 2019 288.72 10.87 39.50 -
Q4 2019 270.01 11.76 44.79 -
Q1 2020 233.95 17.55 45.43 -
Q2 2020 105.72 27.31 37.07 -
Q3 2020 252.85 16.09 42.18 -
Q4 2020 238.88 14.41 44.64 -
Q1 2021 252.14 14.26 44.71 -
Q2 2021 270.19 11.26 39.92 -

Analysts Estimates (Million)

Item Q2 2021 (e) Q2 2021 (a) Change‬
Average 22.70 26.67 17.50 %

Estimates vs Actual (Million)

Item Q2 2021 (e) Q2 2021 (a) Change
Al Rajhi Capital 26.00 26.67 2.6 %
OSOOL AND BAKHEET 19.40 26.67 37.5 %

Current
Market Cap (M Riyal) 1,959.80
Enterprise Value (EV) (M) 1,955.19
Shares Outstanding ((M)) 64.68
EPS ( Riyal) (TTM) 0.33
Book Value (BV) ( Riyal) 15.99
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) More than 50
P/E (TTM) More than 50
Price/book 1.90
Return on Average Assets (%) (TTM) 1.1
Return on Average Equity (%) (TTM) 2.1

Comments {{getCommentCount()}}

Be the first to comment

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