[BJFOOD] QoQ Cumulative Quarter Result on 31-Jul-2013 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
18-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -71.97%
YoY- 131.43%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 150,369 111,639 70,245 36,530 121,915 86,567 48,308 113.63%
PBT 24,573 20,021 11,241 6,182 21,395 15,944 6,978 131.99%
Tax -4,460 -3,395 -2,326 -1,148 -4,112 -2,683 -1,170 144.62%
NP 20,113 16,626 8,915 5,034 17,283 13,261 5,808 129.41%
-
NP to SH 22,669 17,740 9,683 5,221 18,628 14,039 6,139 139.47%
-
Tax Rate 18.15% 16.96% 20.69% 18.57% 19.22% 16.83% 16.77% -
Total Cost 130,256 95,013 61,330 31,496 104,632 73,306 42,500 111.42%
-
Net Worth 159,850 154,071 149,391 144,246 124,766 115,185 100,557 36.32%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 11,231 4,612 4,592 - 7,986 3,264 2,942 144.85%
Div Payout % 49.54% 26.00% 47.43% - 42.87% 23.26% 47.92% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 159,850 154,071 149,391 144,246 124,766 115,185 100,557 36.32%
NOSH 264,259 263,595 262,411 262,361 228,175 217,658 196,134 22.05%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 13.38% 14.89% 12.69% 13.78% 14.18% 15.32% 12.02% -
ROE 14.18% 11.51% 6.48% 3.62% 14.93% 12.19% 6.10% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 56.90 42.35 26.77 13.92 53.43 39.77 24.63 75.02%
EPS 8.58 6.73 3.69 1.99 8.17 6.45 3.13 96.22%
DPS 4.25 1.75 1.75 0.00 3.50 1.50 1.50 100.61%
NAPS 0.6049 0.5845 0.5693 0.5498 0.5468 0.5292 0.5127 11.68%
Adjusted Per Share Value based on latest NOSH - 262,361
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 7.72 5.73 3.61 1.88 6.26 4.44 2.48 113.63%
EPS 1.16 0.91 0.50 0.27 0.96 0.72 0.32 136.53%
DPS 0.58 0.24 0.24 0.00 0.41 0.17 0.15 146.96%
NAPS 0.0821 0.0791 0.0767 0.0741 0.0641 0.0591 0.0516 36.40%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.50 1.48 1.65 1.77 1.35 1.20 1.29 -
P/RPS 2.64 3.49 6.16 12.71 2.53 3.02 5.24 -36.76%
P/EPS 17.49 21.99 44.72 88.94 16.54 18.60 41.21 -43.61%
EY 5.72 4.55 2.24 1.12 6.05 5.37 2.43 77.23%
DY 2.83 1.18 1.06 0.00 2.59 1.25 1.16 81.52%
P/NAPS 2.48 2.53 2.90 3.22 2.47 2.27 2.52 -1.06%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 16/06/14 07/03/14 05/12/13 18/09/13 13/06/13 08/03/13 13/12/12 -
Price 1.49 1.50 1.62 1.68 1.73 1.23 1.35 -
P/RPS 2.62 3.54 6.05 12.07 3.24 3.09 5.48 -38.93%
P/EPS 17.37 22.29 43.90 84.42 21.19 19.07 43.13 -45.55%
EY 5.76 4.49 2.28 1.18 4.72 5.24 2.32 83.65%
DY 2.85 1.17 1.08 0.00 2.02 1.22 1.11 87.82%
P/NAPS 2.46 2.57 2.85 3.06 3.16 2.32 2.63 -4.36%

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