[BJFOOD] QoQ Quarter Result on 31-Jul-2012 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
06-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -12.12%
YoY- -21.06%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 35,348 38,259 23,568 24,740 24,140 26,164 18,177 55.86%
PBT 6,485 8,966 3,980 2,998 3,488 5,476 1,832 132.44%
Tax -1,781 -1,513 -330 -840 -1,075 -1,171 -208 319.08%
NP 4,704 7,453 3,650 2,158 2,413 4,305 1,624 103.33%
-
NP to SH 4,968 7,900 3,883 2,256 2,567 4,300 1,624 110.87%
-
Tax Rate 27.46% 16.87% 8.29% 28.02% 30.82% 21.38% 11.35% -
Total Cost 30,644 30,806 19,918 22,582 21,727 21,859 16,553 50.82%
-
Net Worth 142,511 137,522 113,760 54,934 55,960 52,948 51,554 97.08%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 5,202 - 3,328 - 3,565 - 2,849 49.44%
Div Payout % 104.71% - 85.71% - 138.89% - 175.44% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 142,511 137,522 113,760 54,934 55,960 52,948 51,554 97.08%
NOSH 260,104 259,868 221,885 143,694 142,611 141,914 142,456 49.44%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 13.31% 19.48% 15.49% 8.72% 10.00% 16.45% 8.93% -
ROE 3.49% 5.74% 3.41% 4.11% 4.59% 8.12% 3.15% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 13.59 14.72 10.62 17.22 16.93 18.44 12.76 4.29%
EPS 1.91 3.04 1.75 1.57 1.80 3.03 1.14 41.10%
DPS 2.00 0.00 1.50 0.00 2.50 0.00 2.00 0.00%
NAPS 0.5479 0.5292 0.5127 0.3823 0.3924 0.3731 0.3619 31.88%
Adjusted Per Share Value based on latest NOSH - 143,694
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 1.81 1.96 1.21 1.27 1.24 1.34 0.93 55.94%
EPS 0.26 0.41 0.20 0.12 0.13 0.22 0.08 119.56%
DPS 0.27 0.00 0.17 0.00 0.18 0.00 0.15 48.02%
NAPS 0.0732 0.0706 0.0584 0.0282 0.0287 0.0272 0.0265 96.99%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.35 1.20 1.29 0.975 1.00 1.07 0.89 -
P/RPS 9.93 8.15 12.14 5.66 5.91 5.80 6.98 26.51%
P/EPS 70.68 39.47 73.71 62.10 55.56 35.31 78.07 -6.42%
EY 1.41 2.53 1.36 1.61 1.80 2.83 1.28 6.66%
DY 1.48 0.00 1.16 0.00 2.50 0.00 2.25 -24.38%
P/NAPS 2.46 2.27 2.52 2.55 2.55 2.87 2.46 0.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 13/06/13 08/03/13 13/12/12 06/09/12 13/06/12 08/03/12 08/12/11 -
Price 1.73 1.23 1.35 1.12 1.16 1.08 0.99 -
P/RPS 12.73 8.35 12.71 6.51 6.85 5.86 7.76 39.13%
P/EPS 90.58 40.46 77.14 71.34 64.44 35.64 86.84 2.85%
EY 1.10 2.47 1.30 1.40 1.55 2.81 1.15 -2.92%
DY 1.16 0.00 1.11 0.00 2.16 0.00 2.02 -30.93%
P/NAPS 3.16 2.32 2.63 2.93 2.96 2.89 2.74 9.98%

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