Highlights

[BJFOOD] YoY Quarter Result on 2012-01-31 [#3]

Stock [BJFOOD]: BERJAYA FOOD BHD
Announcement Date 08-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jan-2012  [#3]
Profit Trend QoQ -     164.78%    YoY -     -0.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10  -  CAGR
Revenue 133,482 41,394 38,259 26,164 21,071 18,437  -  48.54%
  YoY % 222.47% 8.19% 46.23% 24.17% 14.29% - -
  Horiz. % 723.99% 224.52% 207.51% 141.91% 114.29% 100.00% -
PBT 12,633 8,780 8,966 5,476 5,406 4,811  -  21.29%
  YoY % 43.88% -2.07% 63.73% 1.29% 12.37% - -
  Horiz. % 262.59% 182.50% 186.36% 113.82% 112.37% 100.00% -
Tax -4,848 -1,069 -1,513 -1,171 -1,105 -438  -  61.70%
  YoY % -353.51% 29.35% -29.21% -5.97% -152.28% - -
  Horiz. % 1,106.85% 244.06% 345.43% 267.35% 252.28% 100.00% -
NP 7,785 7,711 7,453 4,305 4,301 4,373  -  12.22%
  YoY % 0.96% 3.46% 73.12% 0.09% -1.65% - -
  Horiz. % 178.02% 176.33% 170.43% 98.45% 98.35% 100.00% -
NP to SH 8,641 8,057 7,900 4,300 4,301 4,373  -  14.58%
  YoY % 7.25% 1.99% 83.72% -0.02% -1.65% - -
  Horiz. % 197.60% 184.24% 180.65% 98.33% 98.35% 100.00% -
Tax Rate 38.38 % 12.18 % 16.87 % 21.38 % 20.44 % 9.10 %  -  % 33.34%
  YoY % 215.11% -27.80% -21.09% 4.60% 124.62% - -
  Horiz. % 421.76% 133.85% 185.38% 234.95% 224.62% 100.00% -
Total Cost 125,697 33,683 30,806 21,859 16,770 14,064  -  54.93%
  YoY % 273.18% 9.34% 40.93% 30.35% 19.24% - -
  Horiz. % 893.75% 239.50% 219.04% 155.43% 119.24% 100.00% -
Net Worth 380,488 154,911 137,522 52,948 48,216 -  -  -
  YoY % 145.62% 12.64% 159.73% 9.81% 0.00% - -
  Horiz. % 789.13% 321.28% 285.22% 109.81% 100.00% - -
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10  -  CAGR
Div 4,444 - - - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
Div Payout % 51.44 % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10  -  CAGR
Net Worth 380,488 154,911 137,522 52,948 48,216 -  -  -
  YoY % 145.62% 12.64% 159.73% 9.81% 0.00% - -
  Horiz. % 789.13% 321.28% 285.22% 109.81% 100.00% - -
NOSH 355,596 265,032 259,868 141,914 141,480 141,521  -  20.22%
  YoY % 34.17% 1.99% 83.12% 0.31% -0.03% - -
  Horiz. % 251.27% 187.27% 183.63% 100.28% 99.97% 100.00% -
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10  -  CAGR
NP Margin 5.83 % 18.63 % 19.48 % 16.45 % 20.41 % 23.72 %  -  % -24.46%
  YoY % -68.71% -4.36% 18.42% -19.40% -13.95% - -
  Horiz. % 24.58% 78.54% 82.12% 69.35% 86.05% 100.00% -
ROE 2.27 % 5.20 % 5.74 % 8.12 % 8.92 % - %  -  % -
  YoY % -56.35% -9.41% -29.31% -8.97% 0.00% - -
  Horiz. % 25.45% 58.30% 64.35% 91.03% 100.00% - -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10  -  CAGR
RPS 37.54 15.62 14.72 18.44 14.89 13.03  -  23.55%
  YoY % 140.33% 6.11% -20.17% 23.84% 14.27% - -
  Horiz. % 288.10% 119.88% 112.97% 141.52% 114.27% 100.00% -
EPS 2.43 3.04 3.04 3.03 3.04 3.09  -  -4.69%
  YoY % -20.07% 0.00% 0.33% -0.33% -1.62% - -
  Horiz. % 78.64% 98.38% 98.38% 98.06% 98.38% 100.00% -
DPS 1.25 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
NAPS 1.0700 0.5845 0.5292 0.3731 0.3408 -  -  -
  YoY % 83.06% 10.45% 41.84% 9.48% 0.00% - -
  Horiz. % 313.97% 171.51% 155.28% 109.48% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 381,887
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10  -  CAGR
RPS 34.95 10.84 10.02 6.85 5.52 4.83  -  48.53%
  YoY % 222.42% 8.18% 46.28% 24.09% 14.29% - -
  Horiz. % 723.60% 224.43% 207.45% 141.82% 114.29% 100.00% -
EPS 2.26 2.11 2.07 1.13 1.13 1.15  -  14.46%
  YoY % 7.11% 1.93% 83.19% 0.00% -1.74% - -
  Horiz. % 196.52% 183.48% 180.00% 98.26% 98.26% 100.00% -
DPS 1.16 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
NAPS 0.9963 0.4056 0.3601 0.1386 0.1263 -  -  -
  YoY % 145.64% 12.64% 159.81% 9.74% 0.00% - -
  Horiz. % 788.84% 321.14% 285.11% 109.74% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10  -  CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 - -  -  -
Price 3.0000 1.4800 1.2000 1.0700 0.0000 0.0000  -  -
P/RPS 7.99 9.48 8.15 5.80 0.00 0.00  -  -
  YoY % -15.72% 16.32% 40.52% 0.00% 0.00% - -
  Horiz. % 137.76% 163.45% 140.52% 100.00% - - -
P/EPS 123.46 48.68 39.47 35.31 0.00 0.00  -  -
  YoY % 153.62% 23.33% 11.78% 0.00% 0.00% - -
  Horiz. % 349.65% 137.86% 111.78% 100.00% - - -
EY 0.81 2.05 2.53 2.83 0.00 0.00  -  -
  YoY % -60.49% -18.97% -10.60% 0.00% 0.00% - -
  Horiz. % 28.62% 72.44% 89.40% 100.00% - - -
DY 0.42 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
P/NAPS 2.80 2.53 2.27 2.87 0.00 0.00  -  -
  YoY % 10.67% 11.45% -20.91% 0.00% 0.00% - -
  Horiz. % 97.56% 88.15% 79.09% 100.00% - - -
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10  -  CAGR
Date 10/03/15 07/03/14 08/03/13 08/03/12 - -  -  -
Price 2.8000 1.5000 1.2300 1.0800 0.0000 0.0000  -  -
P/RPS 7.46 9.60 8.35 5.86 0.00 0.00  -  -
  YoY % -22.29% 14.97% 42.49% 0.00% 0.00% - -
  Horiz. % 127.30% 163.82% 142.49% 100.00% - - -
P/EPS 115.23 49.34 40.46 35.64 0.00 0.00  -  -
  YoY % 133.54% 21.95% 13.52% 0.00% 0.00% - -
  Horiz. % 323.32% 138.44% 113.52% 100.00% - - -
EY 0.87 2.03 2.47 2.81 0.00 0.00  -  -
  YoY % -57.14% -17.81% -12.10% 0.00% 0.00% - -
  Horiz. % 30.96% 72.24% 87.90% 100.00% - - -
DY 0.45 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
P/NAPS 2.62 2.57 2.32 2.89 0.00 0.00  -  -
  YoY % 1.95% 10.78% -19.72% 0.00% 0.00% - -
  Horiz. % 90.66% 88.93% 80.28% 100.00% - - -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

305  355  598  922 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.17+0.005 
 AHB 0.215+0.035 
 HSI-C3S 0.32-0.01 
 EFORCE-WA 0.455+0.005 
 HSI-C3O 0.26-0.015 
 HSI-C3P 0.365-0.02 
 HSI-H4I 0.795+0.025 
 QES 0.24+0.005 
 HSI-C3R 0.195-0.01 
 NOVAMSC 0.175-0.005 
Partners & Brokers