[BJFOOD] QoQ TTM Result on 31-Jul-2014 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
15-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- 3.39%
YoY- 8.31%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 377,355 284,988 192,900 151,299 148,193 146,987 143,852 90.54%
PBT 194,252 189,192 185,339 25,097 25,022 26,506 26,692 276.90%
Tax -12,988 -9,361 -5,582 -4,216 -4,340 -5,176 -5,620 75.06%
NP 181,264 179,831 179,757 20,881 20,682 21,330 21,072 321.48%
-
NP to SH 184,657 183,522 182,938 23,798 23,017 22,708 22,551 307.82%
-
Tax Rate 6.69% 4.95% 3.01% 16.80% 17.34% 19.53% 21.05% -
Total Cost 196,091 105,157 13,143 130,418 127,511 125,657 122,780 36.74%
-
Net Worth 398,886 380,488 346,972 166,651 161,534 154,911 150,308 92.02%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 19,515 18,722 14,277 11,283 11,283 9,822 9,822 58.24%
Div Payout % 10.57% 10.20% 7.80% 47.41% 49.02% 43.26% 43.56% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 398,886 380,488 346,972 166,651 161,534 154,911 150,308 92.02%
NOSH 372,790 355,596 304,602 275,321 266,515 265,032 264,023 25.93%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 48.04% 63.10% 93.19% 13.80% 13.96% 14.51% 14.65% -
ROE 46.29% 48.23% 52.72% 14.28% 14.25% 14.66% 15.00% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 101.22 80.14 63.33 54.95 55.60 55.46 54.48 51.30%
EPS 49.53 51.61 60.06 8.64 8.64 8.57 8.54 223.84%
DPS 5.24 5.27 4.69 4.10 4.25 3.75 3.75 25.06%
NAPS 1.07 1.07 1.1391 0.6053 0.6061 0.5845 0.5693 52.47%
Adjusted Per Share Value based on latest NOSH - 275,321
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 19.38 14.63 9.90 7.77 7.61 7.55 7.39 90.50%
EPS 9.48 9.42 9.39 1.22 1.18 1.17 1.16 307.29%
DPS 1.00 0.96 0.73 0.58 0.58 0.50 0.50 58.94%
NAPS 0.2048 0.1954 0.1782 0.0856 0.0829 0.0795 0.0772 91.97%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 2.89 3.00 2.83 2.72 1.50 1.48 1.65 -
P/RPS 2.86 3.74 4.47 4.95 2.70 2.67 3.03 -3.78%
P/EPS 5.83 5.81 4.71 31.47 17.37 17.27 19.32 -55.10%
EY 17.14 17.20 21.22 3.18 5.76 5.79 5.18 122.53%
DY 1.81 1.76 1.66 1.51 2.83 2.53 2.27 -14.04%
P/NAPS 2.70 2.80 2.48 4.49 2.47 2.53 2.90 -4.66%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 15/06/15 10/03/15 09/12/14 15/09/14 16/06/14 07/03/14 05/12/13 -
Price 2.59 2.80 2.79 3.06 1.49 1.50 1.62 -
P/RPS 2.56 3.49 4.41 5.57 2.68 2.70 2.97 -9.45%
P/EPS 5.23 5.43 4.65 35.40 17.25 17.51 18.97 -57.73%
EY 19.12 18.43 21.53 2.82 5.80 5.71 5.27 136.67%
DY 2.02 1.88 1.68 1.34 2.85 2.50 2.31 -8.57%
P/NAPS 2.42 2.62 2.45 5.06 2.46 2.57 2.85 -10.35%

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