[BJFOOD] YoY Annualized Quarter Result on 31-Jan-2014 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
07-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 22.14%
YoY- 26.36%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 605,360 553,466 331,245 148,852 115,422 85,944 72,248 42.47%
PBT 31,497 38,364 245,588 26,694 21,258 14,868 14,005 14.44%
Tax -15,329 -14,749 -11,221 -4,526 -3,577 -3,152 -3,224 29.64%
NP 16,168 23,614 234,366 22,168 17,681 11,716 10,781 6.98%
-
NP to SH 19,614 26,280 237,660 23,653 18,718 11,709 10,781 10.47%
-
Tax Rate 48.67% 38.44% 4.57% 16.96% 16.83% 21.20% 23.02% -
Total Cost 589,192 529,852 96,878 126,684 97,741 74,228 61,466 45.69%
-
Net Worth 399,040 398,855 333,197 154,071 115,185 52,933 48,176 42.19%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 12,541 16,268 15,569 6,150 4,353 3,783 - -
Div Payout % 63.94% 61.90% 6.55% 26.00% 23.26% 32.31% - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 399,040 398,855 333,197 154,071 115,185 52,933 48,176 42.19%
NOSH 376,240 375,428 311,399 263,595 217,658 141,873 141,363 17.70%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 2.67% 4.27% 70.75% 14.89% 15.32% 13.63% 14.92% -
ROE 4.92% 6.59% 71.33% 15.35% 16.25% 22.12% 22.38% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 160.90 147.42 106.37 56.47 53.03 60.58 51.11 21.04%
EPS 5.21 7.00 76.32 8.97 8.60 8.25 7.63 -6.15%
DPS 3.33 4.33 5.00 2.33 2.00 2.67 0.00 -
NAPS 1.0606 1.0624 1.07 0.5845 0.5292 0.3731 0.3408 20.80%
Adjusted Per Share Value based on latest NOSH - 265,032
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 31.08 28.42 17.01 7.64 5.93 4.41 3.71 42.46%
EPS 1.01 1.35 12.20 1.21 0.96 0.60 0.55 10.65%
DPS 0.64 0.84 0.80 0.32 0.22 0.19 0.00 -
NAPS 0.2049 0.2048 0.1711 0.0791 0.0591 0.0272 0.0247 42.23%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 - -
Price 1.74 2.05 3.00 1.48 1.20 1.07 0.00 -
P/RPS 1.08 1.39 2.82 2.62 2.26 1.77 0.00 -
P/EPS 33.38 29.29 3.93 16.49 13.95 12.96 0.00 -
EY 3.00 3.41 25.44 6.06 7.17 7.71 0.00 -
DY 1.92 2.11 1.67 1.58 1.67 2.49 0.00 -
P/NAPS 1.64 1.93 2.80 2.53 2.27 2.87 0.00 -
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 15/03/17 09/03/16 10/03/15 07/03/14 08/03/13 08/03/12 03/03/11 -
Price 1.86 2.04 2.80 1.50 1.23 1.08 0.00 -
P/RPS 1.16 1.38 2.63 2.66 2.32 1.78 0.00 -
P/EPS 35.68 29.14 3.67 16.72 14.30 13.09 0.00 -
EY 2.80 3.43 27.26 5.98 6.99 7.64 0.00 -
DY 1.79 2.12 1.79 1.56 1.63 2.47 0.00 -
P/NAPS 1.75 1.92 2.62 2.57 2.32 2.89 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