[BJFOOD] YoY Annual (Unaudited) Result on 30-Apr-2011 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
09-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
YoY- 22.02%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 150,369 121,915 88,598 71,938 60,415 25.58%
PBT 24,573 21,395 14,635 12,974 10,401 23.96%
Tax -4,460 -4,112 -3,651 -2,383 -1,721 26.85%
NP 20,113 17,283 10,984 10,591 8,680 23.36%
-
NP to SH 22,669 18,628 11,126 10,591 8,680 27.10%
-
Tax Rate 18.15% 19.22% 24.95% 18.37% 16.55% -
Total Cost 130,256 104,632 77,614 61,347 51,735 25.94%
-
Net Worth 159,850 124,766 55,509 50,763 40,190 41.18%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 11,231 7,986 6,391 4,242 - -
Div Payout % 49.54% 42.87% 57.45% 40.05% - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 159,850 124,766 55,509 50,763 40,190 41.18%
NOSH 264,259 228,175 142,040 141,401 141,368 16.91%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 13.38% 14.18% 12.40% 14.72% 14.37% -
ROE 14.18% 14.93% 20.04% 20.86% 21.60% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 56.90 53.43 62.38 50.87 42.74 7.41%
EPS 8.58 8.17 7.83 7.49 6.14 8.71%
DPS 4.25 3.50 4.50 3.00 0.00 -
NAPS 0.6049 0.5468 0.3908 0.359 0.2843 20.75%
Adjusted Per Share Value based on latest NOSH - 141,525
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 7.72 6.26 4.55 3.69 3.10 25.60%
EPS 1.16 0.96 0.57 0.54 0.45 26.68%
DPS 0.58 0.41 0.33 0.22 0.00 -
NAPS 0.0821 0.0641 0.0285 0.0261 0.0206 41.25%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 - -
Price 1.50 1.35 1.00 0.905 0.00 -
P/RPS 2.64 2.53 1.60 1.78 0.00 -
P/EPS 17.49 16.54 12.77 12.08 0.00 -
EY 5.72 6.05 7.83 8.28 0.00 -
DY 2.83 2.59 4.50 3.31 0.00 -
P/NAPS 2.48 2.47 2.56 2.52 0.00 -
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 16/06/14 13/06/13 13/06/12 09/06/11 - -
Price 1.49 1.73 1.16 0.885 0.00 -
P/RPS 2.62 3.24 1.86 1.74 0.00 -
P/EPS 17.37 21.19 14.81 11.82 0.00 -
EY 5.76 4.72 6.75 8.46 0.00 -
DY 2.85 2.02 3.88 3.39 0.00 -
P/NAPS 2.46 3.16 2.97 2.47 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