[BJFOOD] QoQ Annualized Quarter Result on 31-Oct-2012 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 36.06%
YoY- 36.97%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 146,120 121,915 115,422 96,616 98,960 88,598 85,944 42.49%
PBT 24,728 21,395 21,258 13,956 11,992 14,635 14,868 40.41%
Tax -4,592 -4,112 -3,577 -2,340 -3,360 -3,651 -3,152 28.54%
NP 20,136 17,283 17,681 11,616 8,632 10,984 11,716 43.52%
-
NP to SH 20,884 18,628 18,718 12,278 9,024 11,126 11,709 47.12%
-
Tax Rate 18.57% 19.22% 16.83% 16.77% 28.02% 24.95% 21.20% -
Total Cost 125,984 104,632 97,741 85,000 90,328 77,614 74,228 42.33%
-
Net Worth 144,246 124,766 115,185 100,557 54,934 55,509 52,933 95.21%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - 7,986 4,353 5,884 - 6,391 3,783 -
Div Payout % - 42.87% 23.26% 47.92% - 57.45% 32.31% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 144,246 124,766 115,185 100,557 54,934 55,509 52,933 95.21%
NOSH 262,361 228,175 217,658 196,134 143,694 142,040 141,873 50.71%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 13.78% 14.18% 15.32% 12.02% 8.72% 12.40% 13.63% -
ROE 14.48% 14.93% 16.25% 12.21% 16.43% 20.04% 22.12% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 55.69 53.43 53.03 49.26 68.87 62.38 60.58 -5.46%
EPS 7.96 8.17 8.60 6.26 6.28 7.83 8.25 -2.35%
DPS 0.00 3.50 2.00 3.00 0.00 4.50 2.67 -
NAPS 0.5498 0.5468 0.5292 0.5127 0.3823 0.3908 0.3731 29.52%
Adjusted Per Share Value based on latest NOSH - 221,885
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 7.50 6.26 5.93 4.96 5.08 4.55 4.41 42.52%
EPS 1.07 0.96 0.96 0.63 0.46 0.57 0.60 47.10%
DPS 0.00 0.41 0.22 0.30 0.00 0.33 0.19 -
NAPS 0.0741 0.0641 0.0591 0.0516 0.0282 0.0285 0.0272 95.17%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.77 1.35 1.20 1.29 0.975 1.00 1.07 -
P/RPS 3.18 2.53 2.26 2.62 1.42 1.60 1.77 47.83%
P/EPS 22.24 16.54 13.95 20.61 15.53 12.77 12.96 43.38%
EY 4.50 6.05 7.17 4.85 6.44 7.83 7.71 -30.18%
DY 0.00 2.59 1.67 2.33 0.00 4.50 2.49 -
P/NAPS 3.22 2.47 2.27 2.52 2.55 2.56 2.87 7.98%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 18/09/13 13/06/13 08/03/13 13/12/12 06/09/12 13/06/12 08/03/12 -
Price 1.68 1.73 1.23 1.35 1.12 1.16 1.08 -
P/RPS 3.02 3.24 2.32 2.74 1.63 1.86 1.78 42.29%
P/EPS 21.11 21.19 14.30 21.57 17.83 14.81 13.09 37.56%
EY 4.74 4.72 6.99 4.64 5.61 6.75 7.64 -27.27%
DY 0.00 2.02 1.63 2.22 0.00 3.88 2.47 -
P/NAPS 3.06 3.16 2.32 2.63 2.93 2.97 2.89 3.88%

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