[BJFOOD] QoQ Cumulative Quarter Result on 31-Jan-2015 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
10-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 5.09%
YoY- 904.76%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 267,827 132,410 376,780 248,434 114,952 39,636 150,369 46.78%
PBT 17,736 8,945 182,769 184,191 171,558 6,257 24,573 -19.48%
Tax -6,680 -3,445 -11,670 -8,416 -3,568 -1,024 -4,460 30.81%
NP 11,056 5,500 171,099 175,775 167,990 5,233 20,113 -32.82%
-
NP to SH 12,309 6,106 177,574 178,245 169,604 6,002 22,669 -33.36%
-
Tax Rate 37.66% 38.51% 6.39% 4.57% 2.08% 16.37% 18.15% -
Total Cost 256,771 126,910 205,681 72,659 -53,038 34,403 130,256 57.02%
-
Net Worth 396,514 393,368 343,922 333,197 329,967 166,651 159,850 82.94%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 8,443 3,746 18,765 11,677 7,241 - 11,231 -17.27%
Div Payout % 68.60% 61.35% 10.57% 6.55% 4.27% - 49.54% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 396,514 393,368 343,922 333,197 329,967 166,651 159,850 82.94%
NOSH 375,274 374,601 326,364 311,399 289,673 275,321 264,259 26.26%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 4.13% 4.15% 45.41% 70.75% 146.14% 13.20% 13.38% -
ROE 3.10% 1.55% 51.63% 53.50% 51.40% 3.60% 14.18% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 71.37 35.35 115.45 79.78 39.68 14.40 56.90 16.25%
EPS 3.28 1.63 54.41 57.24 58.55 2.18 8.58 -47.23%
DPS 2.25 1.00 5.75 3.75 2.50 0.00 4.25 -34.48%
NAPS 1.0566 1.0501 1.0538 1.07 1.1391 0.6053 0.6049 44.89%
Adjusted Per Share Value based on latest NOSH - 355,596
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 13.75 6.80 19.35 12.76 5.90 2.04 7.72 46.78%
EPS 0.63 0.31 9.12 9.15 8.71 0.31 1.16 -33.35%
DPS 0.43 0.19 0.96 0.60 0.37 0.00 0.58 -18.04%
NAPS 0.2036 0.202 0.1766 0.1711 0.1694 0.0856 0.0821 82.91%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.50 2.33 2.89 3.00 2.83 2.72 1.50 -
P/RPS 3.50 6.59 2.50 3.76 7.13 18.89 2.64 20.62%
P/EPS 76.22 142.94 5.31 5.24 4.83 124.77 17.49 166.08%
EY 1.31 0.70 18.83 19.08 20.69 0.80 5.72 -62.46%
DY 0.90 0.43 1.99 1.25 0.88 0.00 2.83 -53.31%
P/NAPS 2.37 2.22 2.74 2.80 2.48 4.49 2.48 -2.97%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 09/12/15 11/09/15 15/06/15 10/03/15 09/12/14 15/09/14 16/06/14 -
Price 2.33 2.14 2.59 2.80 2.79 3.06 1.49 -
P/RPS 3.26 6.05 2.24 3.51 7.03 21.26 2.62 15.63%
P/EPS 71.04 131.29 4.76 4.89 4.77 140.37 17.37 155.08%
EY 1.41 0.76 21.01 20.44 20.99 0.71 5.76 -60.76%
DY 0.97 0.47 2.22 1.34 0.90 0.00 2.85 -51.15%
P/NAPS 2.21 2.04 2.46 2.62 2.45 5.06 2.46 -6.87%

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