[BJFOOD] YoY Quarter Result on 31-Oct-2014 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
09-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 2625.79%
YoY- 3566.56%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 160,778 149,112 135,417 75,316 33,715 23,568 18,177 43.76%
PBT 9,512 7,557 8,791 165,301 5,059 3,980 1,832 31.55%
Tax -4,019 -3,524 -3,235 -2,544 -1,178 -330 -208 63.73%
NP 5,493 4,033 5,556 162,757 3,881 3,650 1,624 22.49%
-
NP to SH 5,812 5,034 6,203 163,602 4,462 3,883 1,624 23.65%
-
Tax Rate 42.25% 46.63% 36.80% 1.54% 23.29% 8.29% 11.35% -
Total Cost 155,285 145,079 129,861 -87,441 29,834 19,918 16,553 45.17%
-
Net Worth 399,640 398,925 397,217 346,972 150,308 113,760 51,554 40.63%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 3,749 3,756 4,699 7,615 4,620 3,328 2,849 4.67%
Div Payout % 64.52% 74.63% 75.76% 4.65% 103.55% 85.71% 175.44% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 399,640 398,925 397,217 346,972 150,308 113,760 51,554 40.63%
NOSH 374,967 375,671 375,939 304,602 264,023 221,885 142,456 17.48%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 3.42% 2.70% 4.10% 216.10% 11.51% 15.49% 8.93% -
ROE 1.45% 1.26% 1.56% 47.15% 2.97% 3.41% 3.15% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 42.88 39.69 36.02 24.73 12.77 10.62 12.76 22.36%
EPS 1.55 1.34 1.65 53.71 1.69 1.75 1.14 5.24%
DPS 1.00 1.00 1.25 2.50 1.75 1.50 2.00 -10.90%
NAPS 1.0658 1.0619 1.0566 1.1391 0.5693 0.5127 0.3619 19.70%
Adjusted Per Share Value based on latest NOSH - 304,602
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 8.26 7.66 6.95 3.87 1.73 1.21 0.93 43.85%
EPS 0.30 0.26 0.32 8.40 0.23 0.20 0.08 24.61%
DPS 0.19 0.19 0.24 0.39 0.24 0.17 0.15 4.01%
NAPS 0.2052 0.2048 0.2039 0.1782 0.0772 0.0584 0.0265 40.61%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 1.49 1.78 2.50 2.83 1.65 1.29 0.89 -
P/RPS 3.47 4.48 6.94 11.45 12.92 12.14 6.98 -10.98%
P/EPS 96.13 132.84 151.52 5.27 97.63 73.71 78.07 3.52%
EY 1.04 0.75 0.66 18.98 1.02 1.36 1.28 -3.39%
DY 0.67 0.56 0.50 0.88 1.06 1.16 2.25 -18.26%
P/NAPS 1.40 1.68 2.37 2.48 2.90 2.52 2.46 -8.95%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 13/12/17 06/12/16 09/12/15 09/12/14 05/12/13 13/12/12 08/12/11 -
Price 1.70 1.62 2.33 2.79 1.62 1.35 0.99 -
P/RPS 3.96 4.08 6.47 11.28 12.69 12.71 7.76 -10.59%
P/EPS 109.68 120.90 141.21 5.19 95.86 77.14 86.84 3.96%
EY 0.91 0.83 0.71 19.25 1.04 1.30 1.15 -3.82%
DY 0.59 0.62 0.54 0.90 1.08 1.11 2.02 -18.52%
P/NAPS 1.60 1.53 2.21 2.45 2.85 2.63 2.74 -8.56%

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