[BJFOOD] QoQ Cumulative Quarter Result on 31-Oct-2013 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
05-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 85.46%
YoY- 57.73%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 39,636 150,369 111,639 70,245 36,530 121,915 86,567 -40.67%
PBT 6,257 24,573 20,021 11,241 6,182 21,395 15,944 -46.48%
Tax -1,024 -4,460 -3,395 -2,326 -1,148 -4,112 -2,683 -47.47%
NP 5,233 20,113 16,626 8,915 5,034 17,283 13,261 -46.29%
-
NP to SH 6,002 22,669 17,740 9,683 5,221 18,628 14,039 -43.33%
-
Tax Rate 16.37% 18.15% 16.96% 20.69% 18.57% 19.22% 16.83% -
Total Cost 34,403 130,256 95,013 61,330 31,496 104,632 73,306 -39.69%
-
Net Worth 166,651 159,850 154,071 149,391 144,246 124,766 115,185 28.00%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 11,231 4,612 4,592 - 7,986 3,264 -
Div Payout % - 49.54% 26.00% 47.43% - 42.87% 23.26% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 166,651 159,850 154,071 149,391 144,246 124,766 115,185 28.00%
NOSH 275,321 264,259 263,595 262,411 262,361 228,175 217,658 17.01%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 13.20% 13.38% 14.89% 12.69% 13.78% 14.18% 15.32% -
ROE 3.60% 14.18% 11.51% 6.48% 3.62% 14.93% 12.19% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 14.40 56.90 42.35 26.77 13.92 53.43 39.77 -49.29%
EPS 2.18 8.58 6.73 3.69 1.99 8.17 6.45 -51.57%
DPS 0.00 4.25 1.75 1.75 0.00 3.50 1.50 -
NAPS 0.6053 0.6049 0.5845 0.5693 0.5498 0.5468 0.5292 9.39%
Adjusted Per Share Value based on latest NOSH - 264,023
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 2.04 7.72 5.73 3.61 1.88 6.26 4.44 -40.54%
EPS 0.31 1.16 0.91 0.50 0.27 0.96 0.72 -43.06%
DPS 0.00 0.58 0.24 0.24 0.00 0.41 0.17 -
NAPS 0.0856 0.0821 0.0791 0.0767 0.0741 0.0641 0.0591 28.10%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 2.72 1.50 1.48 1.65 1.77 1.35 1.20 -
P/RPS 18.89 2.64 3.49 6.16 12.71 2.53 3.02 240.62%
P/EPS 124.77 17.49 21.99 44.72 88.94 16.54 18.60 256.92%
EY 0.80 5.72 4.55 2.24 1.12 6.05 5.37 -71.99%
DY 0.00 2.83 1.18 1.06 0.00 2.59 1.25 -
P/NAPS 4.49 2.48 2.53 2.90 3.22 2.47 2.27 57.76%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 15/09/14 16/06/14 07/03/14 05/12/13 18/09/13 13/06/13 08/03/13 -
Price 3.06 1.49 1.50 1.62 1.68 1.73 1.23 -
P/RPS 21.26 2.62 3.54 6.05 12.07 3.24 3.09 263.02%
P/EPS 140.37 17.37 22.29 43.90 84.42 21.19 19.07 279.78%
EY 0.71 5.76 4.49 2.28 1.18 4.72 5.24 -73.71%
DY 0.00 2.85 1.17 1.08 0.00 2.02 1.22 -
P/NAPS 5.06 2.46 2.57 2.85 3.06 3.16 2.32 68.42%

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