[BJFOOD] QoQ Annualized Quarter Result on 31-Jan-2012 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
08-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 30.63%
YoY- 8.61%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 96,616 98,960 88,598 85,944 76,588 80,468 71,938 21.62%
PBT 13,956 11,992 14,635 14,868 11,350 15,372 12,974 4.96%
Tax -2,340 -3,360 -3,651 -3,152 -2,386 -3,940 -2,383 -1.20%
NP 11,616 8,632 10,984 11,716 8,964 11,432 10,591 6.32%
-
NP to SH 12,278 9,024 11,126 11,709 8,964 11,432 10,591 10.30%
-
Tax Rate 16.77% 28.02% 24.95% 21.20% 21.02% 25.63% 18.37% -
Total Cost 85,000 90,328 77,614 74,228 67,624 69,036 61,347 24.16%
-
Net Worth 100,557 54,934 55,509 52,933 51,330 49,709 50,763 57.40%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 5,884 - 6,391 3,783 5,673 - 4,242 24.25%
Div Payout % 47.92% - 57.45% 32.31% 63.29% - 40.05% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 100,557 54,934 55,509 52,933 51,330 49,709 50,763 57.40%
NOSH 196,134 143,694 142,040 141,873 141,835 142,189 141,401 24.25%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 12.02% 8.72% 12.40% 13.63% 11.70% 14.21% 14.72% -
ROE 12.21% 16.43% 20.04% 22.12% 17.46% 23.00% 20.86% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 49.26 68.87 62.38 60.58 54.00 56.59 50.87 -2.11%
EPS 6.26 6.28 7.83 8.25 6.32 8.04 7.49 -11.22%
DPS 3.00 0.00 4.50 2.67 4.00 0.00 3.00 0.00%
NAPS 0.5127 0.3823 0.3908 0.3731 0.3619 0.3496 0.359 26.68%
Adjusted Per Share Value based on latest NOSH - 141,914
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 4.96 5.08 4.55 4.41 3.93 4.13 3.69 21.68%
EPS 0.63 0.46 0.57 0.60 0.46 0.59 0.54 10.77%
DPS 0.30 0.00 0.33 0.19 0.29 0.00 0.22 22.85%
NAPS 0.0516 0.0282 0.0285 0.0272 0.0264 0.0255 0.0261 57.19%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.29 0.975 1.00 1.07 0.89 0.88 0.905 -
P/RPS 2.62 1.42 1.60 1.77 1.65 1.55 1.78 29.24%
P/EPS 20.61 15.53 12.77 12.96 14.08 10.95 12.08 42.55%
EY 4.85 6.44 7.83 7.71 7.10 9.14 8.28 -29.87%
DY 2.33 0.00 4.50 2.49 4.49 0.00 3.31 -20.78%
P/NAPS 2.52 2.55 2.56 2.87 2.46 2.52 2.52 0.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 13/12/12 06/09/12 13/06/12 08/03/12 08/12/11 08/09/11 09/06/11 -
Price 1.35 1.12 1.16 1.08 0.99 0.855 0.885 -
P/RPS 2.74 1.63 1.86 1.78 1.83 1.51 1.74 35.16%
P/EPS 21.57 17.83 14.81 13.09 15.66 10.63 11.82 49.06%
EY 4.64 5.61 6.75 7.64 6.38 9.40 8.46 -32.87%
DY 2.22 0.00 3.88 2.47 4.04 0.00 3.39 -24.49%
P/NAPS 2.63 2.93 2.97 2.89 2.74 2.45 2.47 4.25%

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
Post a Comment