[BJFOOD] QoQ Annualized Quarter Result on 31-Jul-2014 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
15-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- 5.91%
YoY- 14.96%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 376,780 331,245 229,904 158,544 150,369 148,852 140,490 93.38%
PBT 182,769 245,588 343,116 25,028 24,573 26,694 22,482 305.86%
Tax -11,670 -11,221 -7,136 -4,096 -4,460 -4,526 -4,652 84.93%
NP 171,099 234,366 335,980 20,932 20,113 22,168 17,830 353.45%
-
NP to SH 177,574 237,660 339,208 24,008 22,669 23,653 19,366 339.86%
-
Tax Rate 6.39% 4.57% 2.08% 16.37% 18.15% 16.96% 20.69% -
Total Cost 205,681 96,878 -106,076 137,612 130,256 126,684 122,660 41.27%
-
Net Worth 343,922 333,197 329,967 166,651 159,850 154,071 149,391 74.61%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 18,765 15,569 14,483 - 11,231 6,150 9,184 61.23%
Div Payout % 10.57% 6.55% 4.27% - 49.54% 26.00% 47.43% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 343,922 333,197 329,967 166,651 159,850 154,071 149,391 74.61%
NOSH 326,364 311,399 289,673 275,321 264,259 263,595 262,411 15.69%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 45.41% 70.75% 146.14% 13.20% 13.38% 14.89% 12.69% -
ROE 51.63% 71.33% 102.80% 14.41% 14.18% 15.35% 12.96% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 115.45 106.37 79.37 57.59 56.90 56.47 53.54 67.14%
EPS 54.41 76.32 117.10 8.72 8.58 8.97 7.38 280.19%
DPS 5.75 5.00 5.00 0.00 4.25 2.33 3.50 39.35%
NAPS 1.0538 1.07 1.1391 0.6053 0.6049 0.5845 0.5693 50.92%
Adjusted Per Share Value based on latest NOSH - 275,321
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 19.35 17.01 11.80 8.14 7.72 7.64 7.21 93.47%
EPS 9.12 12.20 17.42 1.23 1.16 1.21 0.99 341.23%
DPS 0.96 0.80 0.74 0.00 0.58 0.32 0.47 61.19%
NAPS 0.1766 0.1711 0.1694 0.0856 0.0821 0.0791 0.0767 74.63%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 2.89 3.00 2.83 2.72 1.50 1.48 1.65 -
P/RPS 2.50 2.82 3.57 4.72 2.64 2.62 3.08 -13.01%
P/EPS 5.31 3.93 2.42 31.19 17.49 16.49 22.36 -61.75%
EY 18.83 25.44 41.38 3.21 5.72 6.06 4.47 161.52%
DY 1.99 1.67 1.77 0.00 2.83 1.58 2.12 -4.14%
P/NAPS 2.74 2.80 2.48 4.49 2.48 2.53 2.90 -3.72%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 15/06/15 10/03/15 09/12/14 15/09/14 16/06/14 07/03/14 05/12/13 -
Price 2.59 2.80 2.79 3.06 1.49 1.50 1.62 -
P/RPS 2.24 2.63 3.52 5.31 2.62 2.66 3.03 -18.28%
P/EPS 4.76 3.67 2.38 35.09 17.37 16.72 21.95 -64.00%
EY 21.01 27.26 41.97 2.85 5.76 5.98 4.56 177.66%
DY 2.22 1.79 1.79 0.00 2.85 1.56 2.16 1.84%
P/NAPS 2.46 2.62 2.45 5.06 2.46 2.57 2.85 -9.36%

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