[BJFOOD] QoQ TTM Result on 31-Jan-2013 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
08-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 27.68%
YoY- 47.13%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 143,852 133,705 121,915 110,707 98,612 93,221 88,598 38.02%
PBT 26,692 25,613 22,429 19,432 15,942 13,794 14,639 49.08%
Tax -5,620 -4,772 -4,464 -3,758 -3,416 -3,294 -3,439 38.61%
NP 21,072 20,841 17,965 15,674 12,526 10,500 11,200 52.22%
-
NP to SH 22,551 21,972 19,007 16,606 13,006 10,747 11,349 57.85%
-
Tax Rate 21.05% 18.63% 19.90% 19.34% 21.43% 23.88% 23.49% -
Total Cost 122,780 112,864 103,950 95,033 86,086 82,721 77,398 35.90%
-
Net Worth 150,308 144,246 142,511 137,522 113,760 54,934 55,960 92.88%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 9,822 8,530 8,530 6,893 6,893 6,414 6,414 32.75%
Div Payout % 43.56% 38.82% 44.88% 41.51% 53.00% 59.69% 56.52% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 150,308 144,246 142,511 137,522 113,760 54,934 55,960 92.88%
NOSH 264,023 262,361 260,104 259,868 221,885 143,694 142,611 50.60%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 14.65% 15.59% 14.74% 14.16% 12.70% 11.26% 12.64% -
ROE 15.00% 15.23% 13.34% 12.08% 11.43% 19.56% 20.28% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 54.48 50.96 46.87 42.60 44.44 64.87 62.13 -8.36%
EPS 8.54 8.37 7.31 6.39 5.86 7.48 7.96 4.78%
DPS 3.75 3.25 3.28 2.65 3.11 4.50 4.50 -11.41%
NAPS 0.5693 0.5498 0.5479 0.5292 0.5127 0.3823 0.3924 28.06%
Adjusted Per Share Value based on latest NOSH - 259,868
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 7.39 6.87 6.26 5.68 5.06 4.79 4.55 38.05%
EPS 1.16 1.13 0.98 0.85 0.67 0.55 0.58 58.53%
DPS 0.50 0.44 0.44 0.35 0.35 0.33 0.33 31.81%
NAPS 0.0772 0.0741 0.0732 0.0706 0.0584 0.0282 0.0287 93.06%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.65 1.77 1.35 1.20 1.29 0.975 1.00 -
P/RPS 3.03 3.47 2.88 2.82 2.90 1.50 1.61 52.25%
P/EPS 19.32 21.14 18.47 18.78 22.01 13.04 12.57 33.07%
EY 5.18 4.73 5.41 5.33 4.54 7.67 7.96 -24.84%
DY 2.27 1.84 2.43 2.21 2.41 4.62 4.50 -36.55%
P/NAPS 2.90 3.22 2.46 2.27 2.52 2.55 2.55 8.92%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 05/12/13 18/09/13 13/06/13 08/03/13 13/12/12 06/09/12 13/06/12 -
Price 1.62 1.68 1.73 1.23 1.35 1.12 1.16 -
P/RPS 2.97 3.30 3.69 2.89 3.04 1.73 1.87 36.01%
P/EPS 18.97 20.06 23.67 19.25 23.03 14.98 14.58 19.12%
EY 5.27 4.98 4.22 5.20 4.34 6.68 6.86 -16.07%
DY 2.31 1.94 1.90 2.16 2.30 4.02 3.88 -29.16%
P/NAPS 2.85 3.06 3.16 2.32 2.63 2.93 2.96 -2.48%

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