[BJFOOD] YoY Cumulative Quarter Result on 31-Oct-2013 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
05-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 85.46%
YoY- 57.73%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 290,482 267,827 114,952 70,245 48,308 38,294 33,115 43.56%
PBT 15,005 17,736 171,558 11,241 6,978 5,675 5,097 19.69%
Tax -6,642 -6,680 -3,568 -2,326 -1,170 -1,193 -1,000 37.06%
NP 8,363 11,056 167,990 8,915 5,808 4,482 4,097 12.61%
-
NP to SH 10,036 12,309 169,604 9,683 6,139 4,482 4,097 16.08%
-
Tax Rate 44.27% 37.66% 2.08% 20.69% 16.77% 21.02% 19.62% -
Total Cost 282,119 256,771 -53,038 61,330 42,500 33,812 29,018 46.04%
-
Net Worth 400,647 396,514 329,967 149,391 100,557 51,330 0 -
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 5,659 8,443 7,241 4,592 2,942 2,836 - -
Div Payout % 56.39% 68.60% 4.27% 47.43% 47.92% 63.29% - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 400,647 396,514 329,967 149,391 100,557 51,330 0 -
NOSH 377,293 375,274 289,673 262,411 196,134 141,835 141,275 17.77%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 2.88% 4.13% 146.14% 12.69% 12.02% 11.70% 12.37% -
ROE 2.50% 3.10% 51.40% 6.48% 6.10% 8.73% 0.00% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 76.99 71.37 39.68 26.77 24.63 27.00 23.44 21.89%
EPS 2.66 3.28 58.55 3.69 3.13 3.16 2.90 -1.42%
DPS 1.50 2.25 2.50 1.75 1.50 2.00 0.00 -
NAPS 1.0619 1.0566 1.1391 0.5693 0.5127 0.3619 0.00 -
Adjusted Per Share Value based on latest NOSH - 264,023
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 14.91 13.75 5.90 3.61 2.48 1.97 1.70 43.55%
EPS 0.52 0.63 8.71 0.50 0.32 0.23 0.21 16.29%
DPS 0.29 0.43 0.37 0.24 0.15 0.15 0.00 -
NAPS 0.2057 0.2036 0.1694 0.0767 0.0516 0.0264 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 - -
Price 1.78 2.50 2.83 1.65 1.29 0.89 0.00 -
P/RPS 2.31 3.50 7.13 6.16 5.24 3.30 0.00 -
P/EPS 66.92 76.22 4.83 44.72 41.21 28.16 0.00 -
EY 1.49 1.31 20.69 2.24 2.43 3.55 0.00 -
DY 0.84 0.90 0.88 1.06 1.16 2.25 0.00 -
P/NAPS 1.68 2.37 2.48 2.90 2.52 2.46 0.00 -
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 06/12/16 09/12/15 09/12/14 05/12/13 13/12/12 08/12/11 - -
Price 1.62 2.33 2.79 1.62 1.35 0.99 0.00 -
P/RPS 2.10 3.26 7.03 6.05 5.48 3.67 0.00 -
P/EPS 60.90 71.04 4.77 43.90 43.13 31.33 0.00 -
EY 1.64 1.41 20.99 2.28 2.32 3.19 0.00 -
DY 0.93 0.97 0.90 1.08 1.11 2.02 0.00 -
P/NAPS 1.53 2.21 2.45 2.85 2.63 2.74 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