[BJFOOD] YoY TTM Result on 31-Jul-2013 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
18-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 15.6%
YoY- 104.45%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 563,106 470,129 151,299 133,705 93,221 74,672 49.72%
PBT 34,942 196,940 25,097 25,613 13,794 13,723 20.52%
Tax -16,398 -15,409 -4,216 -4,772 -3,294 -2,555 44.97%
NP 18,544 181,531 20,881 20,841 10,500 11,168 10.66%
-
NP to SH 21,773 184,761 23,798 21,972 10,747 11,168 14.26%
-
Tax Rate 46.93% 7.82% 16.80% 18.63% 23.88% 18.62% -
Total Cost 544,562 288,598 130,418 112,864 82,721 63,504 53.61%
-
Net Worth 401,372 393,368 166,651 144,246 54,934 49,709 51.78%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 13,366 23,261 11,283 8,530 6,414 4,245 25.75%
Div Payout % 61.39% 12.59% 47.41% 38.82% 59.69% 38.02% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 401,372 393,368 166,651 144,246 54,934 49,709 51.78%
NOSH 378,939 374,601 275,321 262,361 143,694 142,189 21.63%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 3.29% 38.61% 13.80% 15.59% 11.26% 14.96% -
ROE 5.42% 46.97% 14.28% 15.23% 19.56% 22.47% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 148.60 125.50 54.95 50.96 64.87 52.52 23.09%
EPS 5.75 49.32 8.64 8.37 7.48 7.85 -6.02%
DPS 3.53 6.21 4.10 3.25 4.50 3.00 3.30%
NAPS 1.0592 1.0501 0.6053 0.5498 0.3823 0.3496 24.78%
Adjusted Per Share Value based on latest NOSH - 262,361
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 28.91 24.14 7.77 6.87 4.79 3.83 49.75%
EPS 1.12 9.49 1.22 1.13 0.55 0.57 14.44%
DPS 0.69 1.19 0.58 0.44 0.33 0.22 25.65%
NAPS 0.2061 0.202 0.0856 0.0741 0.0282 0.0255 51.81%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 1.67 2.33 2.72 1.77 0.975 0.88 -
P/RPS 1.12 1.86 4.95 3.47 1.50 1.68 -7.78%
P/EPS 29.06 4.72 31.47 21.14 13.04 11.20 20.98%
EY 3.44 21.17 3.18 4.73 7.67 8.93 -17.35%
DY 2.11 2.67 1.51 1.84 4.62 3.41 -9.14%
P/NAPS 1.58 2.22 4.49 3.22 2.55 2.52 -8.90%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 07/09/16 11/09/15 15/09/14 18/09/13 06/09/12 - -
Price 1.64 2.14 3.06 1.68 1.12 0.00 -
P/RPS 1.10 1.71 5.57 3.30 1.73 0.00 -
P/EPS 28.54 4.34 35.40 20.06 14.98 0.00 -
EY 3.50 23.05 2.82 4.98 6.68 0.00 -
DY 2.15 2.90 1.34 1.94 4.02 0.00 -
P/NAPS 1.55 2.04 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