[BJFOOD] QoQ TTM Result on 31-Oct-2012 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 21.02%
YoY- 15.22%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 133,705 121,915 110,707 98,612 93,221 88,598 82,210 38.33%
PBT 25,613 22,429 19,432 15,942 13,794 14,639 13,621 52.40%
Tax -4,772 -4,464 -3,758 -3,416 -3,294 -3,439 -2,329 61.39%
NP 20,841 17,965 15,674 12,526 10,500 11,200 11,292 50.51%
-
NP to SH 21,972 19,007 16,606 13,006 10,747 11,349 11,287 55.96%
-
Tax Rate 18.63% 19.90% 19.34% 21.43% 23.88% 23.49% 17.10% -
Total Cost 112,864 103,950 95,033 86,086 82,721 77,398 70,918 36.35%
-
Net Worth 144,246 142,511 137,522 113,760 54,934 55,960 52,948 95.17%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 8,530 8,530 6,893 6,893 6,414 6,414 7,094 13.08%
Div Payout % 38.82% 44.88% 41.51% 53.00% 59.69% 56.52% 62.86% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 144,246 142,511 137,522 113,760 54,934 55,960 52,948 95.17%
NOSH 262,361 260,104 259,868 221,885 143,694 142,611 141,914 50.68%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 15.59% 14.74% 14.16% 12.70% 11.26% 12.64% 13.74% -
ROE 15.23% 13.34% 12.08% 11.43% 19.56% 20.28% 21.32% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 50.96 46.87 42.60 44.44 64.87 62.13 57.93 -8.19%
EPS 8.37 7.31 6.39 5.86 7.48 7.96 7.95 3.49%
DPS 3.25 3.28 2.65 3.11 4.50 4.50 5.00 -24.98%
NAPS 0.5498 0.5479 0.5292 0.5127 0.3823 0.3924 0.3731 29.52%
Adjusted Per Share Value based on latest NOSH - 221,885
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 6.87 6.26 5.68 5.06 4.79 4.55 4.22 38.42%
EPS 1.13 0.98 0.85 0.67 0.55 0.58 0.58 56.05%
DPS 0.44 0.44 0.35 0.35 0.33 0.33 0.36 14.32%
NAPS 0.0741 0.0732 0.0706 0.0584 0.0282 0.0287 0.0272 95.17%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.77 1.35 1.20 1.29 0.975 1.00 1.07 -
P/RPS 3.47 2.88 2.82 2.90 1.50 1.61 1.85 52.14%
P/EPS 21.14 18.47 18.78 22.01 13.04 12.57 13.45 35.22%
EY 4.73 5.41 5.33 4.54 7.67 7.96 7.43 -26.01%
DY 1.84 2.43 2.21 2.41 4.62 4.50 4.67 -46.28%
P/NAPS 3.22 2.46 2.27 2.52 2.55 2.55 2.87 7.98%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 18/09/13 13/06/13 08/03/13 13/12/12 06/09/12 13/06/12 08/03/12 -
Price 1.68 1.73 1.23 1.35 1.12 1.16 1.08 -
P/RPS 3.30 3.69 2.89 3.04 1.73 1.87 1.86 46.60%
P/EPS 20.06 23.67 19.25 23.03 14.98 14.58 13.58 29.73%
EY 4.98 4.22 5.20 4.34 6.68 6.86 7.36 -22.94%
DY 1.94 1.90 2.16 2.30 4.02 3.88 4.63 -44.03%
P/NAPS 3.06 3.16 2.32 2.63 2.93 2.96 2.89 3.88%

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