[BJFOOD] YoY TTM Result on 31-Oct-2012 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 21.02%
YoY- 15.22%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 530,230 192,900 143,852 98,612 77,117 67,837 50.83%
PBT 40,430 185,339 26,692 15,942 13,551 13,543 24.43%
Tax -16,100 -5,582 -5,620 -3,416 -2,263 -2,148 49.57%
NP 24,330 179,757 21,072 12,526 11,288 11,395 16.37%
-
NP to SH 27,362 182,938 22,551 13,006 11,288 11,395 19.13%
-
Tax Rate 39.82% 3.01% 21.05% 21.43% 16.70% 15.86% -
Total Cost 505,900 13,143 122,780 86,086 65,829 56,442 55.02%
-
Net Worth 397,217 346,972 150,308 113,760 51,554 0 -
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 20,346 14,277 9,822 6,893 7,094 - -
Div Payout % 74.36% 7.80% 43.56% 53.00% 62.85% - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 397,217 346,972 150,308 113,760 51,554 0 -
NOSH 375,939 304,602 264,023 221,885 142,456 141,886 21.50%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 4.59% 93.19% 14.65% 12.70% 14.64% 16.80% -
ROE 6.89% 52.72% 15.00% 11.43% 21.90% 0.00% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 141.04 63.33 54.48 44.44 54.13 47.81 24.14%
EPS 7.28 60.06 8.54 5.86 7.92 8.03 -1.94%
DPS 5.41 4.69 3.75 3.11 5.00 0.00 -
NAPS 1.0566 1.1391 0.5693 0.5127 0.3619 0.00 -
Adjusted Per Share Value based on latest NOSH - 221,885
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 27.22 9.90 7.39 5.06 3.96 3.48 50.85%
EPS 1.40 9.39 1.16 0.67 0.58 0.59 18.85%
DPS 1.04 0.73 0.50 0.35 0.36 0.00 -
NAPS 0.2039 0.1782 0.0772 0.0584 0.0265 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 - -
Price 2.50 2.83 1.65 1.29 0.89 0.00 -
P/RPS 1.77 4.47 3.03 2.90 1.64 0.00 -
P/EPS 34.35 4.71 19.32 22.01 11.23 0.00 -
EY 2.91 21.22 5.18 4.54 8.90 0.00 -
DY 2.16 1.66 2.27 2.41 5.62 0.00 -
P/NAPS 2.37 2.48 2.90 2.52 2.46 0.00 -
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 09/12/15 09/12/14 05/12/13 13/12/12 08/12/11 - -
Price 2.33 2.79 1.62 1.35 0.99 0.00 -
P/RPS 1.65 4.41 2.97 3.04 1.83 0.00 -
P/EPS 32.01 4.65 18.97 23.03 12.49 0.00 -
EY 3.12 21.53 5.27 4.34 8.00 0.00 -
DY 2.32 1.68 2.31 2.30 5.05 0.00 -
P/NAPS 2.21 2.45 2.85 2.63 2.74 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