[BJFOOD] QoQ 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- 5.09%
YoY- 131.43%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 36,554 41,394 33,715 36,530 35,348 38,259 23,568 34.09%
PBT 5,001 8,780 5,059 6,182 6,485 8,966 3,980 16.49%
Tax -945 -1,069 -1,178 -1,148 -1,781 -1,513 -330 102.04%
NP 4,056 7,711 3,881 5,034 4,704 7,453 3,650 7.30%
-
NP to SH 5,277 8,057 4,462 5,221 4,968 7,900 3,883 22.76%
-
Tax Rate 18.90% 12.18% 23.29% 18.57% 27.46% 16.87% 8.29% -
Total Cost 32,498 33,683 29,834 31,496 30,644 30,806 19,918 38.71%
-
Net Worth 161,534 154,911 150,308 144,246 142,511 137,522 113,760 26.41%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 6,662 - 4,620 - 5,202 - 3,328 59.03%
Div Payout % 126.26% - 103.55% - 104.71% - 85.71% -
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 161,534 154,911 150,308 144,246 142,511 137,522 113,760 26.41%
NOSH 266,515 265,032 264,023 262,361 260,104 259,868 221,885 13.03%
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 11.10% 18.63% 11.51% 13.78% 13.31% 19.48% 15.49% -
ROE 3.27% 5.20% 2.97% 3.62% 3.49% 5.74% 3.41% -
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 13.72 15.62 12.77 13.92 13.59 14.72 10.62 18.67%
EPS 1.98 3.04 1.69 1.99 1.91 3.04 1.75 8.60%
DPS 2.50 0.00 1.75 0.00 2.00 0.00 1.50 40.70%
NAPS 0.6061 0.5845 0.5693 0.5498 0.5479 0.5292 0.5127 11.83%
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 1.88 2.13 1.73 1.88 1.81 1.96 1.21 34.25%
EPS 0.27 0.41 0.23 0.27 0.26 0.41 0.20 22.21%
DPS 0.34 0.00 0.24 0.00 0.27 0.00 0.17 58.94%
NAPS 0.0829 0.0795 0.0772 0.0741 0.0732 0.0706 0.0584 26.38%
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 10.94 9.48 12.92 12.71 9.93 8.15 12.14 -6.72%
P/EPS 75.76 48.68 97.63 88.94 70.68 39.47 73.71 1.85%
EY 1.32 2.05 1.02 1.12 1.41 2.53 1.36 -1.97%
DY 1.67 0.00 1.06 0.00 1.48 0.00 1.16 27.58%
P/NAPS 2.47 2.53 2.90 3.22 2.46 2.27 2.52 -1.33%
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 10.86 9.60 12.69 12.07 12.73 8.35 12.71 -9.98%
P/EPS 75.25 49.34 95.86 84.42 90.58 40.46 77.14 -1.64%
EY 1.33 2.03 1.04 1.18 1.10 2.47 1.30 1.53%
DY 1.68 0.00 1.08 0.00 1.16 0.00 1.11 31.92%
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