[BJFOOD] QoQ TTM Result on 31-Jan-2012 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
08-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -0.01%
YoY- -0.32%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 98,612 93,221 88,598 82,210 77,117 74,672 71,938 23.28%
PBT 15,942 13,794 14,639 13,621 13,551 13,723 12,973 14.65%
Tax -3,416 -3,294 -3,439 -2,329 -2,263 -2,555 -2,070 39.43%
NP 12,526 10,500 11,200 11,292 11,288 11,168 10,903 9.64%
-
NP to SH 13,006 10,747 11,349 11,287 11,288 11,168 10,903 12.41%
-
Tax Rate 21.43% 23.88% 23.49% 17.10% 16.70% 18.62% 15.96% -
Total Cost 86,086 82,721 77,398 70,918 65,829 63,504 61,035 25.63%
-
Net Worth 113,760 54,934 55,960 52,948 51,554 49,709 50,807 70.73%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 6,893 6,414 6,414 7,094 7,094 4,245 4,245 37.94%
Div Payout % 53.00% 59.69% 56.52% 62.86% 62.85% 38.02% 38.94% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 113,760 54,934 55,960 52,948 51,554 49,709 50,807 70.73%
NOSH 221,885 143,694 142,611 141,914 142,456 142,189 141,525 34.77%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 12.70% 11.26% 12.64% 13.74% 14.64% 14.96% 15.16% -
ROE 11.43% 19.56% 20.28% 21.32% 21.90% 22.47% 21.46% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 44.44 64.87 62.13 57.93 54.13 52.52 50.83 -8.52%
EPS 5.86 7.48 7.96 7.95 7.92 7.85 7.70 -16.57%
DPS 3.11 4.50 4.50 5.00 5.00 3.00 3.00 2.41%
NAPS 0.5127 0.3823 0.3924 0.3731 0.3619 0.3496 0.359 26.68%
Adjusted Per Share Value based on latest NOSH - 141,914
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 5.06 4.79 4.55 4.22 3.96 3.83 3.69 23.31%
EPS 0.67 0.55 0.58 0.58 0.58 0.57 0.56 12.63%
DPS 0.35 0.33 0.33 0.36 0.36 0.22 0.22 36.08%
NAPS 0.0584 0.0282 0.0287 0.0272 0.0265 0.0255 0.0261 70.65%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.29 0.975 1.00 1.07 0.89 0.88 0.905 -
P/RPS 2.90 1.50 1.61 1.85 1.64 1.68 1.78 38.25%
P/EPS 22.01 13.04 12.57 13.45 11.23 11.20 11.75 51.66%
EY 4.54 7.67 7.96 7.43 8.90 8.93 8.51 -34.09%
DY 2.41 4.62 4.50 4.67 5.62 3.41 3.31 -18.98%
P/NAPS 2.52 2.55 2.55 2.87 2.46 2.52 2.52 0.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 13/12/12 06/09/12 13/06/12 08/03/12 08/12/11 - - -
Price 1.35 1.12 1.16 1.08 0.99 0.00 0.00 -
P/RPS 3.04 1.73 1.87 1.86 1.83 0.00 0.00 -
P/EPS 23.03 14.98 14.58 13.58 12.49 0.00 0.00 -
EY 4.34 6.68 6.86 7.36 8.00 0.00 0.00 -
DY 2.30 4.02 3.88 4.63 5.05 0.00 0.00 -
P/NAPS 2.63 2.93 2.96 2.89 2.74 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