[BJFOOD] QoQ TTM Result on 31-Oct-2014 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
09-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 668.71%
YoY- 711.22%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 470,129 377,355 284,988 192,900 151,299 148,193 146,987 117.54%
PBT 196,940 194,252 189,192 185,339 25,097 25,022 26,506 282.16%
Tax -15,409 -12,988 -9,361 -5,582 -4,216 -4,340 -5,176 107.35%
NP 181,531 181,264 179,831 179,757 20,881 20,682 21,330 318.48%
-
NP to SH 184,761 184,657 183,522 182,938 23,798 23,017 22,708 306.08%
-
Tax Rate 7.82% 6.69% 4.95% 3.01% 16.80% 17.34% 19.53% -
Total Cost 288,598 196,091 105,157 13,143 130,418 127,511 125,657 74.34%
-
Net Worth 393,368 398,886 380,488 346,972 166,651 161,534 154,911 86.44%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 23,261 19,515 18,722 14,277 11,283 11,283 9,822 77.95%
Div Payout % 12.59% 10.57% 10.20% 7.80% 47.41% 49.02% 43.26% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 393,368 398,886 380,488 346,972 166,651 161,534 154,911 86.44%
NOSH 374,601 372,790 355,596 304,602 275,321 266,515 265,032 26.02%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 38.61% 48.04% 63.10% 93.19% 13.80% 13.96% 14.51% -
ROE 46.97% 46.29% 48.23% 52.72% 14.28% 14.25% 14.66% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 125.50 101.22 80.14 63.33 54.95 55.60 55.46 72.62%
EPS 49.32 49.53 51.61 60.06 8.64 8.64 8.57 222.17%
DPS 6.21 5.24 5.27 4.69 4.10 4.25 3.75 40.10%
NAPS 1.0501 1.07 1.07 1.1391 0.6053 0.6061 0.5845 47.94%
Adjusted Per Share Value based on latest NOSH - 304,602
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 24.14 19.38 14.63 9.90 7.77 7.61 7.55 117.49%
EPS 9.49 9.48 9.42 9.39 1.22 1.18 1.17 305.24%
DPS 1.19 1.00 0.96 0.73 0.58 0.58 0.50 78.54%
NAPS 0.202 0.2048 0.1954 0.1782 0.0856 0.0829 0.0795 86.52%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 2.33 2.89 3.00 2.83 2.72 1.50 1.48 -
P/RPS 1.86 2.86 3.74 4.47 4.95 2.70 2.67 -21.46%
P/EPS 4.72 5.83 5.81 4.71 31.47 17.37 17.27 -57.98%
EY 21.17 17.14 17.20 21.22 3.18 5.76 5.79 137.89%
DY 2.67 1.81 1.76 1.66 1.51 2.83 2.53 3.66%
P/NAPS 2.22 2.70 2.80 2.48 4.49 2.47 2.53 -8.36%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 11/09/15 15/06/15 10/03/15 09/12/14 15/09/14 16/06/14 07/03/14 -
Price 2.14 2.59 2.80 2.79 3.06 1.49 1.50 -
P/RPS 1.71 2.56 3.49 4.41 5.57 2.68 2.70 -26.31%
P/EPS 4.34 5.23 5.43 4.65 35.40 17.25 17.51 -60.64%
EY 23.05 19.12 18.43 21.53 2.82 5.80 5.71 154.17%
DY 2.90 2.02 1.88 1.68 1.34 2.85 2.50 10.43%
P/NAPS 2.04 2.42 2.62 2.45 5.06 2.46 2.57 -14.30%

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