[BJFOOD] YoY Annualized Quarter Result on 31-Jul-2014 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
15-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- 5.91%
YoY- 14.96%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 617,560 565,480 529,640 158,544 146,120 98,960 80,468 40.40%
PBT 35,028 29,792 35,780 25,028 24,728 11,992 15,372 14.69%
Tax -16,276 -12,472 -13,780 -4,096 -4,592 -3,360 -3,940 26.64%
NP 18,752 17,320 22,000 20,932 20,136 8,632 11,432 8.58%
-
NP to SH 21,352 20,008 24,424 24,008 20,884 9,024 11,432 10.96%
-
Tax Rate 46.47% 41.86% 38.51% 16.37% 18.57% 28.02% 25.63% -
Total Cost 598,808 548,160 507,640 137,612 125,984 90,328 69,036 43.29%
-
Net Worth 394,526 401,372 393,368 166,651 144,246 54,934 49,709 41.18%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 14,931 7,578 14,984 - - - - -
Div Payout % 69.93% 37.88% 61.35% - - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 394,526 401,372 393,368 166,651 144,246 54,934 49,709 41.18%
NOSH 373,286 378,939 374,601 275,321 262,361 143,694 142,189 17.43%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 3.04% 3.06% 4.15% 13.20% 13.78% 8.72% 14.21% -
ROE 5.41% 4.98% 6.21% 14.41% 14.48% 16.43% 23.00% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 165.44 149.23 141.39 57.59 55.69 68.87 56.59 19.55%
EPS 5.72 5.28 6.52 8.72 7.96 6.28 8.04 -5.51%
DPS 4.00 2.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.0569 1.0592 1.0501 0.6053 0.5498 0.3823 0.3496 20.22%
Adjusted Per Share Value based on latest NOSH - 275,321
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 31.71 29.03 27.19 8.14 7.50 5.08 4.13 40.41%
EPS 1.10 1.03 1.25 1.23 1.07 0.46 0.59 10.92%
DPS 0.77 0.39 0.77 0.00 0.00 0.00 0.00 -
NAPS 0.2026 0.2061 0.202 0.0856 0.0741 0.0282 0.0255 41.21%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 1.40 1.67 2.33 2.72 1.77 0.975 0.88 -
P/RPS 0.85 1.12 1.65 4.72 3.18 1.42 1.55 -9.51%
P/EPS 24.48 31.63 35.74 31.19 22.24 15.53 10.95 14.33%
EY 4.09 3.16 2.80 3.21 4.50 6.44 9.14 -12.53%
DY 2.86 1.20 1.72 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.58 2.22 4.49 3.22 2.55 2.52 -10.20%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 15/09/17 07/09/16 11/09/15 15/09/14 18/09/13 06/09/12 08/09/11 -
Price 1.53 1.64 2.14 3.06 1.68 1.12 0.855 -
P/RPS 0.92 1.10 1.51 5.31 3.02 1.63 1.51 -7.91%
P/EPS 26.75 31.06 32.82 35.09 21.11 17.83 10.63 16.61%
EY 3.74 3.22 3.05 2.85 4.74 5.61 9.40 -14.22%
DY 2.61 1.22 1.87 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.55 2.04 5.06 3.06 2.93 2.45 -8.36%

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