[BJFOOD] YoY Cumulative Quarter Result on 31-Jan-2013 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
08-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 128.69%
YoY- 59.86%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 415,100 248,434 111,639 86,567 64,458 54,186 44,130 45.26%
PBT 28,773 184,191 20,021 15,944 11,151 10,504 6,766 27.27%
Tax -11,062 -8,416 -3,395 -2,683 -2,364 -2,418 -1,011 48.97%
NP 17,711 175,775 16,626 13,261 8,787 8,086 5,755 20.59%
-
NP to SH 19,710 178,245 17,740 14,039 8,782 8,086 5,755 22.76%
-
Tax Rate 38.45% 4.57% 16.96% 16.83% 21.20% 23.02% 14.94% -
Total Cost 397,389 72,659 95,013 73,306 55,671 46,100 38,375 47.61%
-
Net Worth 398,855 333,197 154,071 115,185 52,933 48,176 0 -
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 12,201 11,677 4,612 3,264 2,837 - - -
Div Payout % 61.90% 6.55% 26.00% 23.26% 32.31% - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 398,855 333,197 154,071 115,185 52,933 48,176 0 -
NOSH 375,428 311,399 263,595 217,658 141,873 141,363 141,400 17.66%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 4.27% 70.75% 14.89% 15.32% 13.63% 14.92% 13.04% -
ROE 4.94% 53.50% 11.51% 12.19% 16.59% 16.78% 0.00% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 110.57 79.78 42.35 39.77 45.43 38.33 31.21 23.45%
EPS 5.25 57.24 6.73 6.45 6.19 5.72 4.07 4.33%
DPS 3.25 3.75 1.75 1.50 2.00 0.00 0.00 -
NAPS 1.0624 1.07 0.5845 0.5292 0.3731 0.3408 0.00 -
Adjusted Per Share Value based on latest NOSH - 259,868
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 21.31 12.76 5.73 4.44 3.31 2.78 2.27 45.21%
EPS 1.01 9.15 0.91 0.72 0.45 0.42 0.30 22.41%
DPS 0.63 0.60 0.24 0.17 0.15 0.00 0.00 -
NAPS 0.2048 0.1711 0.0791 0.0591 0.0272 0.0247 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 - - -
Price 2.05 3.00 1.48 1.20 1.07 0.00 0.00 -
P/RPS 1.85 3.76 3.49 3.02 2.36 0.00 0.00 -
P/EPS 39.05 5.24 21.99 18.60 17.29 0.00 0.00 -
EY 2.56 19.08 4.55 5.37 5.79 0.00 0.00 -
DY 1.59 1.25 1.18 1.25 1.87 0.00 0.00 -
P/NAPS 1.93 2.80 2.53 2.27 2.87 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 09/03/16 10/03/15 07/03/14 08/03/13 08/03/12 03/03/11 - -
Price 2.04 2.80 1.50 1.23 1.08 0.00 0.00 -
P/RPS 1.85 3.51 3.54 3.09 2.38 0.00 0.00 -
P/EPS 38.86 4.89 22.29 19.07 17.45 0.00 0.00 -
EY 2.57 20.44 4.49 5.24 5.73 0.00 0.00 -
DY 1.59 1.34 1.17 1.22 1.85 0.00 0.00 -
P/NAPS 1.92 2.62 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