[BJFOOD] QoQ TTM Result on 30-Apr-2014 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
16-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- 1.36%
YoY- 21.1%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 284,988 192,900 151,299 148,193 146,987 143,852 133,705 65.39%
PBT 189,192 185,339 25,097 25,022 26,506 26,692 25,613 277.90%
Tax -9,361 -5,582 -4,216 -4,340 -5,176 -5,620 -4,772 56.51%
NP 179,831 179,757 20,881 20,682 21,330 21,072 20,841 319.04%
-
NP to SH 183,522 182,938 23,798 23,017 22,708 22,551 21,972 310.07%
-
Tax Rate 4.95% 3.01% 16.80% 17.34% 19.53% 21.05% 18.63% -
Total Cost 105,157 13,143 130,418 127,511 125,657 122,780 112,864 -4.59%
-
Net Worth 380,488 346,972 166,651 161,534 154,911 150,308 144,246 90.57%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 18,722 14,277 11,283 11,283 9,822 9,822 8,530 68.64%
Div Payout % 10.20% 7.80% 47.41% 49.02% 43.26% 43.56% 38.82% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 380,488 346,972 166,651 161,534 154,911 150,308 144,246 90.57%
NOSH 355,596 304,602 275,321 266,515 265,032 264,023 262,361 22.40%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 63.10% 93.19% 13.80% 13.96% 14.51% 14.65% 15.59% -
ROE 48.23% 52.72% 14.28% 14.25% 14.66% 15.00% 15.23% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 80.14 63.33 54.95 55.60 55.46 54.48 50.96 35.12%
EPS 51.61 60.06 8.64 8.64 8.57 8.54 8.37 235.14%
DPS 5.27 4.69 4.10 4.25 3.75 3.75 3.25 37.90%
NAPS 1.07 1.1391 0.6053 0.6061 0.5845 0.5693 0.5498 55.68%
Adjusted Per Share Value based on latest NOSH - 266,515
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 14.63 9.90 7.77 7.61 7.55 7.39 6.87 65.29%
EPS 9.42 9.39 1.22 1.18 1.17 1.16 1.13 309.54%
DPS 0.96 0.73 0.58 0.58 0.50 0.50 0.44 67.98%
NAPS 0.1954 0.1782 0.0856 0.0829 0.0795 0.0772 0.0741 90.53%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 3.00 2.83 2.72 1.50 1.48 1.65 1.77 -
P/RPS 3.74 4.47 4.95 2.70 2.67 3.03 3.47 5.10%
P/EPS 5.81 4.71 31.47 17.37 17.27 19.32 21.14 -57.62%
EY 17.20 21.22 3.18 5.76 5.79 5.18 4.73 135.91%
DY 1.76 1.66 1.51 2.83 2.53 2.27 1.84 -2.91%
P/NAPS 2.80 2.48 4.49 2.47 2.53 2.90 3.22 -8.87%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 10/03/15 09/12/14 15/09/14 16/06/14 07/03/14 05/12/13 18/09/13 -
Price 2.80 2.79 3.06 1.49 1.50 1.62 1.68 -
P/RPS 3.49 4.41 5.57 2.68 2.70 2.97 3.30 3.79%
P/EPS 5.43 4.65 35.40 17.25 17.51 18.97 20.06 -58.05%
EY 18.43 21.53 2.82 5.80 5.71 5.27 4.98 138.68%
DY 1.88 1.68 1.34 2.85 2.50 2.31 1.94 -2.06%
P/NAPS 2.62 2.45 5.06 2.46 2.57 2.85 3.06 -9.80%

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