[BJFOOD] QoQ Cumulative Quarter Result on 30-Apr-2011 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
09-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 30.98%
YoY- 22.02%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 64,458 38,294 20,117 71,938 54,186 33,115 17,383 139.00%
PBT 11,151 5,675 3,843 12,974 10,504 5,097 3,093 134.57%
Tax -2,364 -1,193 -985 -2,383 -2,418 -1,000 -500 180.90%
NP 8,787 4,482 2,858 10,591 8,086 4,097 2,593 125.10%
-
NP to SH 8,782 4,482 2,858 10,591 8,086 4,097 2,593 125.02%
-
Tax Rate 21.20% 21.02% 25.63% 18.37% 23.02% 19.62% 16.17% -
Total Cost 55,671 33,812 17,259 61,347 46,100 29,018 14,790 141.39%
-
Net Worth 52,933 51,330 49,709 50,763 48,176 0 0 -
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 2,837 2,836 - 4,242 - - - -
Div Payout % 32.31% 63.29% - 40.05% - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 52,933 51,330 49,709 50,763 48,176 0 0 -
NOSH 141,873 141,835 142,189 141,401 141,363 141,275 141,693 0.08%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 13.63% 11.70% 14.21% 14.72% 14.92% 12.37% 14.92% -
ROE 16.59% 8.73% 5.75% 20.86% 16.78% 0.00% 0.00% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 45.43 27.00 14.15 50.87 38.33 23.44 12.27 138.76%
EPS 6.19 3.16 2.01 7.49 5.72 2.90 1.83 124.83%
DPS 2.00 2.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.3731 0.3619 0.3496 0.359 0.3408 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 141,525
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 3.31 1.97 1.03 3.69 2.78 1.70 0.89 139.47%
EPS 0.45 0.23 0.15 0.54 0.42 0.21 0.13 128.31%
DPS 0.15 0.15 0.00 0.22 0.00 0.00 0.00 -
NAPS 0.0272 0.0264 0.0255 0.0261 0.0247 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 - - - -
Price 1.07 0.89 0.88 0.905 0.00 0.00 0.00 -
P/RPS 2.36 3.30 6.22 1.78 0.00 0.00 0.00 -
P/EPS 17.29 28.16 43.78 12.08 0.00 0.00 0.00 -
EY 5.79 3.55 2.28 8.28 0.00 0.00 0.00 -
DY 1.87 2.25 0.00 3.31 0.00 0.00 0.00 -
P/NAPS 2.87 2.46 2.52 2.52 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 08/03/12 08/12/11 08/09/11 09/06/11 03/03/11 - - -
Price 1.08 0.99 0.855 0.885 0.00 0.00 0.00 -
P/RPS 2.38 3.67 6.04 1.74 0.00 0.00 0.00 -
P/EPS 17.45 31.33 42.54 11.82 0.00 0.00 0.00 -
EY 5.73 3.19 2.35 8.46 0.00 0.00 0.00 -
DY 1.85 2.02 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 2.89 2.74 2.45 2.47 0.00 0.00 0.00 -

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