[BJFOOD] QoQ Annualized Quarter Result on 31-Jan-2014 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
07-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 22.14%
YoY- 26.36%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 229,904 158,544 150,369 148,852 140,490 146,120 121,915 52.46%
PBT 343,116 25,028 24,573 26,694 22,482 24,728 21,395 532.73%
Tax -7,136 -4,096 -4,460 -4,526 -4,652 -4,592 -4,112 44.26%
NP 335,980 20,932 20,113 22,168 17,830 20,136 17,283 619.08%
-
NP to SH 339,208 24,008 22,669 23,653 19,366 20,884 18,628 588.50%
-
Tax Rate 2.08% 16.37% 18.15% 16.96% 20.69% 18.57% 19.22% -
Total Cost -106,076 137,612 130,256 126,684 122,660 125,984 104,632 -
-
Net Worth 329,967 166,651 159,850 154,071 149,391 144,246 124,766 90.90%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 14,483 - 11,231 6,150 9,184 - 7,986 48.55%
Div Payout % 4.27% - 49.54% 26.00% 47.43% - 42.87% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 329,967 166,651 159,850 154,071 149,391 144,246 124,766 90.90%
NOSH 289,673 275,321 264,259 263,595 262,411 262,361 228,175 17.19%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 146.14% 13.20% 13.38% 14.89% 12.69% 13.78% 14.18% -
ROE 102.80% 14.41% 14.18% 15.35% 12.96% 14.48% 14.93% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 79.37 57.59 56.90 56.47 53.54 55.69 53.43 30.09%
EPS 117.10 8.72 8.58 8.97 7.38 7.96 8.17 487.19%
DPS 5.00 0.00 4.25 2.33 3.50 0.00 3.50 26.76%
NAPS 1.1391 0.6053 0.6049 0.5845 0.5693 0.5498 0.5468 62.89%
Adjusted Per Share Value based on latest NOSH - 265,032
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 11.80 8.14 7.72 7.64 7.21 7.50 6.26 52.41%
EPS 17.42 1.23 1.16 1.21 0.99 1.07 0.96 586.89%
DPS 0.74 0.00 0.58 0.32 0.47 0.00 0.41 48.08%
NAPS 0.1694 0.0856 0.0821 0.0791 0.0767 0.0741 0.0641 90.81%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.83 2.72 1.50 1.48 1.65 1.77 1.35 -
P/RPS 3.57 4.72 2.64 2.62 3.08 3.18 2.53 25.72%
P/EPS 2.42 31.19 17.49 16.49 22.36 22.24 16.54 -72.13%
EY 41.38 3.21 5.72 6.06 4.47 4.50 6.05 259.06%
DY 1.77 0.00 2.83 1.58 2.12 0.00 2.59 -22.36%
P/NAPS 2.48 4.49 2.48 2.53 2.90 3.22 2.47 0.26%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 09/12/14 15/09/14 16/06/14 07/03/14 05/12/13 18/09/13 13/06/13 -
Price 2.79 3.06 1.49 1.50 1.62 1.68 1.73 -
P/RPS 3.52 5.31 2.62 2.66 3.03 3.02 3.24 5.66%
P/EPS 2.38 35.09 17.37 16.72 21.95 21.11 21.19 -76.62%
EY 41.97 2.85 5.76 5.98 4.56 4.74 4.72 327.49%
DY 1.79 0.00 2.85 1.56 2.16 0.00 2.02 -7.72%
P/NAPS 2.45 5.06 2.46 2.57 2.85 3.06 3.16 -15.56%

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