[BJFOOD] YoY TTM Result on 31-Jul-2014 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
15-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- 3.39%
YoY- 8.31%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 618,463 563,106 470,129 151,299 133,705 93,221 74,672 42.19%
PBT 25,921 34,942 196,940 25,097 25,613 13,794 13,723 11.17%
Tax -19,377 -16,398 -15,409 -4,216 -4,772 -3,294 -2,555 40.12%
NP 6,544 18,544 181,531 20,881 20,841 10,500 11,168 -8.51%
-
NP to SH 11,681 21,773 184,761 23,798 21,972 10,747 11,168 0.75%
-
Tax Rate 74.75% 46.93% 7.82% 16.80% 18.63% 23.88% 18.62% -
Total Cost 611,919 544,562 288,598 130,418 112,864 82,721 63,504 45.82%
-
Net Worth 394,526 401,372 393,368 166,651 144,246 54,934 49,709 41.18%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 14,969 13,366 23,261 11,283 8,530 6,414 4,245 23.34%
Div Payout % 128.15% 61.39% 12.59% 47.41% 38.82% 59.69% 38.02% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 394,526 401,372 393,368 166,651 144,246 54,934 49,709 41.18%
NOSH 373,286 378,939 374,601 275,321 262,361 143,694 142,189 17.43%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 1.06% 3.29% 38.61% 13.80% 15.59% 11.26% 14.96% -
ROE 2.96% 5.42% 46.97% 14.28% 15.23% 19.56% 22.47% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 165.68 148.60 125.50 54.95 50.96 64.87 52.52 21.08%
EPS 3.13 5.75 49.32 8.64 8.37 7.48 7.85 -14.19%
DPS 4.00 3.53 6.21 4.10 3.25 4.50 3.00 4.90%
NAPS 1.0569 1.0592 1.0501 0.6053 0.5498 0.3823 0.3496 20.22%
Adjusted Per Share Value based on latest NOSH - 275,321
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 31.75 28.91 24.14 7.77 6.87 4.79 3.83 42.21%
EPS 0.60 1.12 9.49 1.22 1.13 0.55 0.57 0.85%
DPS 0.77 0.69 1.19 0.58 0.44 0.33 0.22 23.19%
NAPS 0.2026 0.2061 0.202 0.0856 0.0741 0.0282 0.0255 41.21%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 1.40 1.67 2.33 2.72 1.77 0.975 0.88 -
P/RPS 0.85 1.12 1.86 4.95 3.47 1.50 1.68 -10.72%
P/EPS 44.74 29.06 4.72 31.47 21.14 13.04 11.20 25.93%
EY 2.24 3.44 21.17 3.18 4.73 7.67 8.93 -20.56%
DY 2.86 2.11 2.67 1.51 1.84 4.62 3.41 -2.88%
P/NAPS 1.32 1.58 2.22 4.49 3.22 2.55 2.52 -10.20%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 15/09/17 07/09/16 11/09/15 15/09/14 18/09/13 06/09/12 - -
Price 1.53 1.64 2.14 3.06 1.68 1.12 0.00 -
P/RPS 0.92 1.10 1.71 5.57 3.30 1.73 0.00 -
P/EPS 48.89 28.54 4.34 35.40 20.06 14.98 0.00 -
EY 2.05 3.50 23.05 2.82 4.98 6.68 0.00 -
DY 2.61 2.15 2.90 1.34 1.94 4.02 0.00 -
P/NAPS 1.45 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