[BJFOOD] YoY TTM 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- 0.7%
YoY- 36.75%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 593,066 544,021 284,988 146,987 110,707 82,210 70,471 42.57%
PBT 31,289 38,834 189,192 26,506 19,432 13,621 14,138 14.14%
Tax -17,160 -15,634 -9,361 -5,176 -3,758 -2,329 -2,815 35.12%
NP 14,129 23,200 179,831 21,330 15,674 11,292 11,323 3.75%
-
NP to SH 17,878 26,122 183,522 22,708 16,606 11,287 11,323 7.90%
-
Tax Rate 54.84% 40.26% 4.95% 19.53% 19.34% 17.10% 19.91% -
Total Cost 578,937 520,821 105,157 125,657 95,033 70,918 59,148 46.20%
-
Net Worth 396,664 399,128 380,488 154,911 137,522 52,948 48,216 42.03%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 12,407 19,657 18,722 9,822 6,893 7,094 - -
Div Payout % 69.40% 75.25% 10.20% 43.26% 41.51% 62.86% - -
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 396,664 399,128 380,488 154,911 137,522 52,948 48,216 42.03%
NOSH 374,000 375,685 355,596 265,032 259,868 141,914 141,480 17.57%
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 2.38% 4.26% 63.10% 14.51% 14.16% 13.74% 16.07% -
ROE 4.51% 6.54% 48.23% 14.66% 12.08% 21.32% 23.48% -
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 158.57 144.81 80.14 55.46 42.60 57.93 49.81 21.26%
EPS 4.78 6.95 51.61 8.57 6.39 7.95 8.00 -8.21%
DPS 3.32 5.25 5.27 3.75 2.65 5.00 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 30.45 27.93 14.63 7.55 5.68 4.22 3.62 42.56%
EPS 0.92 1.34 9.42 1.17 0.85 0.58 0.58 7.98%
DPS 0.64 1.01 0.96 0.50 0.35 0.36 0.00 -
NAPS 0.2037 0.2049 0.1954 0.0795 0.0706 0.0272 0.0248 41.99%
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 1.10 1.42 3.74 2.67 2.82 1.85 0.00 -
P/EPS 36.40 29.48 5.81 17.27 18.78 13.45 0.00 -
EY 2.75 3.39 17.20 5.79 5.33 7.43 0.00 -
DY 1.91 2.56 1.76 2.53 2.21 4.67 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 - -
Price 1.86 2.04 2.80 1.50 1.23 1.08 0.00 -
P/RPS 1.17 1.41 3.49 2.70 2.89 1.86 0.00 -
P/EPS 38.91 29.34 5.43 17.51 19.25 13.58 0.00 -
EY 2.57 3.41 18.43 5.71 5.20 7.36 0.00 -
DY 1.78 2.57 1.88 2.50 2.16 4.63 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