[BJFOOD] YoY TTM Result on 31-Jul-2011 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
08-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- 2.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 151,299 133,705 93,221 74,672 26.51%
PBT 25,097 25,613 13,794 13,723 22.26%
Tax -4,216 -4,772 -3,294 -2,555 18.15%
NP 20,881 20,841 10,500 11,168 23.17%
-
NP to SH 23,798 21,972 10,747 11,168 28.65%
-
Tax Rate 16.80% 18.63% 23.88% 18.62% -
Total Cost 130,418 112,864 82,721 63,504 27.08%
-
Net Worth 166,651 144,246 54,934 49,709 49.61%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 11,283 8,530 6,414 4,245 38.47%
Div Payout % 47.41% 38.82% 59.69% 38.02% -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 166,651 144,246 54,934 49,709 49.61%
NOSH 275,321 262,361 143,694 142,189 24.61%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 13.80% 15.59% 11.26% 14.96% -
ROE 14.28% 15.23% 19.56% 22.47% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 54.95 50.96 64.87 52.52 1.51%
EPS 8.64 8.37 7.48 7.85 3.24%
DPS 4.10 3.25 4.50 3.00 10.96%
NAPS 0.6053 0.5498 0.3823 0.3496 20.05%
Adjusted Per Share Value based on latest NOSH - 142,189
31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 7.77 6.87 4.79 3.83 26.56%
EPS 1.22 1.13 0.55 0.57 28.84%
DPS 0.58 0.44 0.33 0.22 38.10%
NAPS 0.0856 0.0741 0.0282 0.0255 49.67%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 2.72 1.77 0.975 0.88 -
P/RPS 4.95 3.47 1.50 1.68 43.31%
P/EPS 31.47 21.14 13.04 11.20 41.06%
EY 3.18 4.73 7.67 8.93 -29.09%
DY 1.51 1.84 4.62 3.41 -23.76%
P/NAPS 4.49 3.22 2.55 2.52 21.21%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 15/09/14 18/09/13 06/09/12 - -
Price 3.06 1.68 1.12 0.00 -
P/RPS 5.57 3.30 1.73 0.00 -
P/EPS 35.40 20.06 14.98 0.00 -
EY 2.82 4.98 6.68 0.00 -
DY 1.34 1.94 4.02 0.00 -
P/NAPS 5.06 3.06 2.93 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