[BJFOOD] QoQ TTM Result on 30-Apr-2011 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
09-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- -3.71%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 82,210 77,117 74,672 71,938 70,471 67,837 16.58%
PBT 13,621 13,551 13,723 12,973 14,138 13,543 0.45%
Tax -2,329 -2,263 -2,555 -2,070 -2,815 -2,148 6.67%
NP 11,292 11,288 11,168 10,903 11,323 11,395 -0.72%
-
NP to SH 11,287 11,288 11,168 10,903 11,323 11,395 -0.75%
-
Tax Rate 17.10% 16.70% 18.62% 15.96% 19.91% 15.86% -
Total Cost 70,918 65,829 63,504 61,035 59,148 56,442 20.00%
-
Net Worth 52,948 51,554 49,709 50,807 48,216 0 -
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 7,094 7,094 4,245 4,245 - - -
Div Payout % 62.86% 62.85% 38.02% 38.94% - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 52,948 51,554 49,709 50,807 48,216 0 -
NOSH 141,914 142,456 142,189 141,525 141,480 141,886 0.01%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 13.74% 14.64% 14.96% 15.16% 16.07% 16.80% -
ROE 21.32% 21.90% 22.47% 21.46% 23.48% 0.00% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 57.93 54.13 52.52 50.83 49.81 47.81 16.57%
EPS 7.95 7.92 7.85 7.70 8.00 8.03 -0.79%
DPS 5.00 5.00 3.00 3.00 0.00 0.00 -
NAPS 0.3731 0.3619 0.3496 0.359 0.3408 0.00 -
Adjusted Per Share Value based on latest NOSH - 141,525
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 4.22 3.96 3.83 3.69 3.62 3.48 16.64%
EPS 0.58 0.58 0.57 0.56 0.58 0.59 -1.35%
DPS 0.36 0.36 0.22 0.22 0.00 0.00 -
NAPS 0.0272 0.0265 0.0255 0.0261 0.0248 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 - - -
Price 1.07 0.89 0.88 0.905 0.00 0.00 -
P/RPS 1.85 1.64 1.68 1.78 0.00 0.00 -
P/EPS 13.45 11.23 11.20 11.75 0.00 0.00 -
EY 7.43 8.90 8.93 8.51 0.00 0.00 -
DY 4.67 5.62 3.41 3.31 0.00 0.00 -
P/NAPS 2.87 2.46 2.52 2.52 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 08/03/12 08/12/11 - - - - -
Price 1.08 0.99 0.00 0.00 0.00 0.00 -
P/RPS 1.86 1.83 0.00 0.00 0.00 0.00 -
P/EPS 13.58 12.49 0.00 0.00 0.00 0.00 -
EY 7.36 8.00 0.00 0.00 0.00 0.00 -
DY 4.63 5.05 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.74 0.00 0.00 0.00 0.00 -

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