[BJFOOD] YoY Cumulative Quarter Result on 31-Jan-2011 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
03-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 97.36%
YoY- 40.5%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 111,639 86,567 64,458 54,186 44,130 26.09%
PBT 20,021 15,944 11,151 10,504 6,766 31.13%
Tax -3,395 -2,683 -2,364 -2,418 -1,011 35.34%
NP 16,626 13,261 8,787 8,086 5,755 30.34%
-
NP to SH 17,740 14,039 8,782 8,086 5,755 32.47%
-
Tax Rate 16.96% 16.83% 21.20% 23.02% 14.94% -
Total Cost 95,013 73,306 55,671 46,100 38,375 25.41%
-
Net Worth 154,071 115,185 52,933 48,176 0 -
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 4,612 3,264 2,837 - - -
Div Payout % 26.00% 23.26% 32.31% - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 154,071 115,185 52,933 48,176 0 -
NOSH 263,595 217,658 141,873 141,363 141,400 16.83%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 14.89% 15.32% 13.63% 14.92% 13.04% -
ROE 11.51% 12.19% 16.59% 16.78% 0.00% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 42.35 39.77 45.43 38.33 31.21 7.92%
EPS 6.73 6.45 6.19 5.72 4.07 13.38%
DPS 1.75 1.50 2.00 0.00 0.00 -
NAPS 0.5845 0.5292 0.3731 0.3408 0.00 -
Adjusted Per Share Value based on latest NOSH - 141,480
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 5.73 4.44 3.31 2.78 2.27 26.02%
EPS 0.91 0.72 0.45 0.42 0.30 31.94%
DPS 0.24 0.17 0.15 0.00 0.00 -
NAPS 0.0791 0.0591 0.0272 0.0247 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/01/14 31/01/13 31/01/12 - - -
Price 1.48 1.20 1.07 0.00 0.00 -
P/RPS 3.49 3.02 2.36 0.00 0.00 -
P/EPS 21.99 18.60 17.29 0.00 0.00 -
EY 4.55 5.37 5.79 0.00 0.00 -
DY 1.18 1.25 1.87 0.00 0.00 -
P/NAPS 2.53 2.27 2.87 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 07/03/14 08/03/13 08/03/12 03/03/11 - -
Price 1.50 1.23 1.08 0.00 0.00 -
P/RPS 3.54 3.09 2.38 0.00 0.00 -
P/EPS 22.29 19.07 17.45 0.00 0.00 -
EY 4.49 5.24 5.73 0.00 0.00 -
DY 1.17 1.22 1.85 0.00 0.00 -
P/NAPS 2.57 2.32 2.89 0.00 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