[BJFOOD] YoY Cumulative 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- 83.21%
YoY- 26.36%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 454,020 415,100 248,434 111,639 86,567 64,458 54,186 42.47%
PBT 23,623 28,773 184,191 20,021 15,944 11,151 10,504 14.44%
Tax -11,497 -11,062 -8,416 -3,395 -2,683 -2,364 -2,418 29.64%
NP 12,126 17,711 175,775 16,626 13,261 8,787 8,086 6.98%
-
NP to SH 14,711 19,710 178,245 17,740 14,039 8,782 8,086 10.47%
-
Tax Rate 48.67% 38.45% 4.57% 16.96% 16.83% 21.20% 23.02% -
Total Cost 441,894 397,389 72,659 95,013 73,306 55,671 46,100 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 9,406 12,201 11,677 4,612 3,264 2,837 - -
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 3.69% 4.94% 53.50% 11.51% 12.19% 16.59% 16.78% -
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 120.67 110.57 79.78 42.35 39.77 45.43 38.33 21.04%
EPS 3.91 5.25 57.24 6.73 6.45 6.19 5.72 -6.13%
DPS 2.50 3.25 3.75 1.75 1.50 2.00 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 23.31 21.31 12.76 5.73 4.44 3.31 2.78 42.48%
EPS 0.76 1.01 9.15 0.91 0.72 0.45 0.42 10.37%
DPS 0.48 0.63 0.60 0.24 0.17 0.15 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 1.44 1.85 3.76 3.49 3.02 2.36 0.00 -
P/EPS 44.50 39.05 5.24 21.99 18.60 17.29 0.00 -
EY 2.25 2.56 19.08 4.55 5.37 5.79 0.00 -
DY 1.44 1.59 1.25 1.18 1.25 1.87 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 1.54 1.85 3.51 3.54 3.09 2.38 0.00 -
P/EPS 47.57 38.86 4.89 22.29 19.07 17.45 0.00 -
EY 2.10 2.57 20.44 4.49 5.24 5.73 0.00 -
DY 1.34 1.59 1.34 1.17 1.22 1.85 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