[BJFOOD] QoQ Cumulative 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- -73.52%
YoY- 14.96%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 376,780 248,434 114,952 39,636 150,369 111,639 70,245 207.36%
PBT 182,769 184,191 171,558 6,257 24,573 20,021 11,241 545.08%
Tax -11,670 -8,416 -3,568 -1,024 -4,460 -3,395 -2,326 193.93%
NP 171,099 175,775 167,990 5,233 20,113 16,626 8,915 620.72%
-
NP to SH 177,574 178,245 169,604 6,002 22,669 17,740 9,683 599.13%
-
Tax Rate 6.39% 4.57% 2.08% 16.37% 18.15% 16.96% 20.69% -
Total Cost 205,681 72,659 -53,038 34,403 130,256 95,013 61,330 124.54%
-
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 11,677 7,241 - 11,231 4,612 4,592 156.26%
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% 53.50% 51.40% 3.60% 14.18% 11.51% 6.48% -
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 79.78 39.68 14.40 56.90 42.35 26.77 165.66%
EPS 54.41 57.24 58.55 2.18 8.58 6.73 3.69 504.28%
DPS 5.75 3.75 2.50 0.00 4.25 1.75 1.75 121.49%
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 12.76 5.90 2.04 7.72 5.73 3.61 207.22%
EPS 9.12 9.15 8.71 0.31 1.16 0.91 0.50 596.61%
DPS 0.96 0.60 0.37 0.00 0.58 0.24 0.24 152.62%
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 3.76 7.13 18.89 2.64 3.49 6.16 -45.27%
P/EPS 5.31 5.24 4.83 124.77 17.49 21.99 44.72 -75.93%
EY 18.83 19.08 20.69 0.80 5.72 4.55 2.24 315.04%
DY 1.99 1.25 0.88 0.00 2.83 1.18 1.06 52.35%
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 3.51 7.03 21.26 2.62 3.54 6.05 -48.53%
P/EPS 4.76 4.89 4.77 140.37 17.37 22.29 43.90 -77.35%
EY 21.01 20.44 20.99 0.71 5.76 4.49 2.28 341.32%
DY 2.22 1.34 0.90 0.00 2.85 1.17 1.08 61.87%
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