[BJFOOD] YoY Quarter Result on 31-Jan-2012 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
08-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 164.78%
YoY- -0.02%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 133,482 41,394 38,259 26,164 21,071 18,437 48.54%
PBT 12,633 8,780 8,966 5,476 5,406 4,811 21.28%
Tax -4,848 -1,069 -1,513 -1,171 -1,105 -438 61.69%
NP 7,785 7,711 7,453 4,305 4,301 4,373 12.21%
-
NP to SH 8,641 8,057 7,900 4,300 4,301 4,373 14.58%
-
Tax Rate 38.38% 12.18% 16.87% 21.38% 20.44% 9.10% -
Total Cost 125,697 33,683 30,806 21,859 16,770 14,064 54.93%
-
Net Worth 380,488 154,911 137,522 52,948 48,216 0 -
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 4,444 - - - - - -
Div Payout % 51.44% - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 380,488 154,911 137,522 52,948 48,216 0 -
NOSH 355,596 265,032 259,868 141,914 141,480 141,521 20.22%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 5.83% 18.63% 19.48% 16.45% 20.41% 23.72% -
ROE 2.27% 5.20% 5.74% 8.12% 8.92% 0.00% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 37.54 15.62 14.72 18.44 14.89 13.03 23.55%
EPS 2.43 3.04 3.04 3.03 3.04 3.09 -4.68%
DPS 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.5845 0.5292 0.3731 0.3408 0.00 -
Adjusted Per Share Value based on latest NOSH - 141,914
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 6.85 2.13 1.96 1.34 1.08 0.95 48.42%
EPS 0.44 0.41 0.41 0.22 0.22 0.22 14.86%
DPS 0.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1954 0.0795 0.0706 0.0272 0.0248 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 - - -
Price 3.00 1.48 1.20 1.07 0.00 0.00 -
P/RPS 7.99 9.48 8.15 5.80 0.00 0.00 -
P/EPS 123.46 48.68 39.47 35.31 0.00 0.00 -
EY 0.81 2.05 2.53 2.83 0.00 0.00 -
DY 0.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.53 2.27 2.87 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 10/03/15 07/03/14 08/03/13 08/03/12 03/03/11 - -
Price 2.80 1.50 1.23 1.08 0.00 0.00 -
P/RPS 7.46 9.60 8.35 5.86 0.00 0.00 -
P/EPS 115.23 49.34 40.46 35.64 0.00 0.00 -
EY 0.87 2.03 2.47 2.81 0.00 0.00 -
DY 0.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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