[BJFOOD] QoQ TTM Result on 30-Apr-2012 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
13-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 0.55%
YoY- 4.09%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 110,707 98,612 93,221 88,598 82,210 77,117 74,672 29.86%
PBT 19,432 15,942 13,794 14,639 13,621 13,551 13,723 25.96%
Tax -3,758 -3,416 -3,294 -3,439 -2,329 -2,263 -2,555 29.18%
NP 15,674 12,526 10,500 11,200 11,292 11,288 11,168 25.22%
-
NP to SH 16,606 13,006 10,747 11,349 11,287 11,288 11,168 30.11%
-
Tax Rate 19.34% 21.43% 23.88% 23.49% 17.10% 16.70% 18.62% -
Total Cost 95,033 86,086 82,721 77,398 70,918 65,829 63,504 30.67%
-
Net Worth 137,522 113,760 54,934 55,960 52,948 51,554 49,709 96.46%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 6,893 6,893 6,414 6,414 7,094 7,094 4,245 37.94%
Div Payout % 41.51% 53.00% 59.69% 56.52% 62.86% 62.85% 38.02% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 137,522 113,760 54,934 55,960 52,948 51,554 49,709 96.46%
NOSH 259,868 221,885 143,694 142,611 141,914 142,456 142,189 49.20%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 14.16% 12.70% 11.26% 12.64% 13.74% 14.64% 14.96% -
ROE 12.08% 11.43% 19.56% 20.28% 21.32% 21.90% 22.47% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 42.60 44.44 64.87 62.13 57.93 54.13 52.52 -12.97%
EPS 6.39 5.86 7.48 7.96 7.95 7.92 7.85 -12.76%
DPS 2.65 3.11 4.50 4.50 5.00 5.00 3.00 -7.90%
NAPS 0.5292 0.5127 0.3823 0.3924 0.3731 0.3619 0.3496 31.66%
Adjusted Per Share Value based on latest NOSH - 142,611
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 5.68 5.06 4.79 4.55 4.22 3.96 3.83 29.89%
EPS 0.85 0.67 0.55 0.58 0.58 0.58 0.57 30.36%
DPS 0.35 0.35 0.33 0.33 0.36 0.36 0.22 36.08%
NAPS 0.0706 0.0584 0.0282 0.0287 0.0272 0.0265 0.0255 96.56%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.20 1.29 0.975 1.00 1.07 0.89 0.88 -
P/RPS 2.82 2.90 1.50 1.61 1.85 1.64 1.68 41.01%
P/EPS 18.78 22.01 13.04 12.57 13.45 11.23 11.20 40.91%
EY 5.33 4.54 7.67 7.96 7.43 8.90 8.93 -28.99%
DY 2.21 2.41 4.62 4.50 4.67 5.62 3.41 -25.01%
P/NAPS 2.27 2.52 2.55 2.55 2.87 2.46 2.52 -6.69%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 08/03/13 13/12/12 06/09/12 13/06/12 08/03/12 08/12/11 - -
Price 1.23 1.35 1.12 1.16 1.08 0.99 0.00 -
P/RPS 2.89 3.04 1.73 1.87 1.86 1.83 0.00 -
P/EPS 19.25 23.03 14.98 14.58 13.58 12.49 0.00 -
EY 5.20 4.34 6.68 6.86 7.36 8.00 0.00 -
DY 2.16 2.30 4.02 3.88 4.63 5.05 0.00 -
P/NAPS 2.32 2.63 2.93 2.96 2.89 2.74 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