[BJFOOD] YoY Annualized Quarter Result on 31-Jul-2012 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
06-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -18.89%
YoY- -21.06%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 529,640 158,544 146,120 98,960 80,468 69,532 50.05%
PBT 35,780 25,028 24,728 11,992 15,372 12,372 23.64%
Tax -13,780 -4,096 -4,592 -3,360 -3,940 -2,000 47.07%
NP 22,000 20,932 20,136 8,632 11,432 10,372 16.21%
-
NP to SH 24,424 24,008 20,884 9,024 11,432 10,372 18.67%
-
Tax Rate 38.51% 16.37% 18.57% 28.02% 25.63% 16.17% -
Total Cost 507,640 137,612 125,984 90,328 69,036 59,160 53.67%
-
Net Worth 393,368 166,651 144,246 54,934 49,709 0 -
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 14,984 - - - - - -
Div Payout % 61.35% - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 393,368 166,651 144,246 54,934 49,709 0 -
NOSH 374,601 275,321 262,361 143,694 142,189 141,693 21.45%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 4.15% 13.20% 13.78% 8.72% 14.21% 14.92% -
ROE 6.21% 14.41% 14.48% 16.43% 23.00% 0.00% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 141.39 57.59 55.69 68.87 56.59 49.07 23.55%
EPS 6.52 8.72 7.96 6.28 8.04 7.32 -2.28%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0501 0.6053 0.5498 0.3823 0.3496 0.00 -
Adjusted Per Share Value based on latest NOSH - 143,694
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 27.19 8.14 7.50 5.08 4.13 3.57 50.05%
EPS 1.25 1.23 1.07 0.46 0.59 0.53 18.70%
DPS 0.77 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.202 0.0856 0.0741 0.0282 0.0255 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 - -
Price 2.33 2.72 1.77 0.975 0.88 0.00 -
P/RPS 1.65 4.72 3.18 1.42 1.55 0.00 -
P/EPS 35.74 31.19 22.24 15.53 10.95 0.00 -
EY 2.80 3.21 4.50 6.44 9.14 0.00 -
DY 1.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 4.49 3.22 2.55 2.52 0.00 -
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 11/09/15 15/09/14 18/09/13 06/09/12 08/09/11 - -
Price 2.14 3.06 1.68 1.12 0.855 0.00 -
P/RPS 1.51 5.31 3.02 1.63 1.51 0.00 -
P/EPS 32.82 35.09 21.11 17.83 10.63 0.00 -
EY 3.05 2.85 4.74 5.61 9.40 0.00 -
DY 1.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 5.06 3.06 2.93 2.45 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