Highlights

[BJFOOD] YoY Quarter Result on 2013-01-31 [#3]

Stock [BJFOOD]: BERJAYA FOOD BHD
Announcement Date 08-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jan-2013  [#3]
Profit Trend QoQ -     103.45%    YoY -     83.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 147,273 133,482 41,394 38,259 26,164 21,071 18,437 41.36%
  YoY % 10.33% 222.47% 8.19% 46.23% 24.17% 14.29% -
  Horiz. % 798.79% 723.99% 224.52% 207.51% 141.91% 114.29% 100.00%
PBT 11,037 12,633 8,780 8,966 5,476 5,406 4,811 14.84%
  YoY % -12.63% 43.88% -2.07% 63.73% 1.29% 12.37% -
  Horiz. % 229.41% 262.59% 182.50% 186.36% 113.82% 112.37% 100.00%
Tax -4,382 -4,848 -1,069 -1,513 -1,171 -1,105 -438 46.77%
  YoY % 9.61% -353.51% 29.35% -29.21% -5.97% -152.28% -
  Horiz. % 1,000.46% 1,106.85% 244.06% 345.43% 267.35% 252.28% 100.00%
NP 6,655 7,785 7,711 7,453 4,305 4,301 4,373 7.25%
  YoY % -14.52% 0.96% 3.46% 73.12% 0.09% -1.65% -
  Horiz. % 152.18% 178.02% 176.33% 170.43% 98.45% 98.35% 100.00%
NP to SH 7,401 8,641 8,057 7,900 4,300 4,301 4,373 9.16%
  YoY % -14.35% 7.25% 1.99% 83.72% -0.02% -1.65% -
  Horiz. % 169.24% 197.60% 184.24% 180.65% 98.33% 98.35% 100.00%
Tax Rate 39.70 % 38.38 % 12.18 % 16.87 % 21.38 % 20.44 % 9.10 % 27.81%
  YoY % 3.44% 215.11% -27.80% -21.09% 4.60% 124.62% -
  Horiz. % 436.26% 421.76% 133.85% 185.38% 234.95% 224.62% 100.00%
Total Cost 140,618 125,697 33,683 30,806 21,859 16,770 14,064 46.75%
  YoY % 11.87% 273.18% 9.34% 40.93% 30.35% 19.24% -
  Horiz. % 999.84% 893.75% 239.50% 219.04% 155.43% 119.24% 100.00%
Net Worth 399,128 380,488 154,911 137,522 52,948 48,216 - -
  YoY % 4.90% 145.62% 12.64% 159.73% 9.81% 0.00% -
  Horiz. % 827.78% 789.13% 321.28% 285.22% 109.81% 100.00% -
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 3,756 4,444 - - - - - -
  YoY % -15.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.52% 100.00% - - - - -
Div Payout % 50.76 % 51.44 % - % - % - % - % - % -
  YoY % -1.32% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.68% 100.00% - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 399,128 380,488 154,911 137,522 52,948 48,216 - -
  YoY % 4.90% 145.62% 12.64% 159.73% 9.81% 0.00% -
  Horiz. % 827.78% 789.13% 321.28% 285.22% 109.81% 100.00% -
NOSH 375,685 355,596 265,032 259,868 141,914 141,480 141,521 17.66%
  YoY % 5.65% 34.17% 1.99% 83.12% 0.31% -0.03% -
  Horiz. % 265.46% 251.27% 187.27% 183.63% 100.28% 99.97% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 4.52 % 5.83 % 18.63 % 19.48 % 16.45 % 20.41 % 23.72 % -24.13%
  YoY % -22.47% -68.71% -4.36% 18.42% -19.40% -13.95% -
  Horiz. % 19.06% 24.58% 78.54% 82.12% 69.35% 86.05% 100.00%
ROE 1.85 % 2.27 % 5.20 % 5.74 % 8.12 % 8.92 % - % -
  YoY % -18.50% -56.35% -9.41% -29.31% -8.97% 0.00% -
  Horiz. % 20.74% 25.45% 58.30% 64.35% 91.03% 100.00% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 39.20 37.54 15.62 14.72 18.44 14.89 13.03 20.14%
  YoY % 4.42% 140.33% 6.11% -20.17% 23.84% 14.27% -
  Horiz. % 300.84% 288.10% 119.88% 112.97% 141.52% 114.27% 100.00%
EPS 1.97 2.43 3.04 3.04 3.03 3.04 3.09 -7.22%
  YoY % -18.93% -20.07% 0.00% 0.33% -0.33% -1.62% -
  Horiz. % 63.75% 78.64% 98.38% 98.38% 98.06% 98.38% 100.00%
DPS 1.00 1.25 0.00 0.00 0.00 0.00 0.00 -
  YoY % -20.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 100.00% - - - - -
NAPS 1.0624 1.0700 0.5845 0.5292 0.3731 0.3408 - -
  YoY % -0.71% 83.06% 10.45% 41.84% 9.48% 0.00% -
  Horiz. % 311.74% 313.97% 171.51% 155.28% 109.48% 100.00% -
Adjusted Per Share Value based on latest NOSH - 381,858
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 38.57 34.96 10.84 10.02 6.85 5.52 4.83 41.36%
  YoY % 10.33% 222.51% 8.18% 46.28% 24.09% 14.29% -
  Horiz. % 798.55% 723.81% 224.43% 207.45% 141.82% 114.29% 100.00%
EPS 1.94 2.26 2.11 2.07 1.13 1.13 1.15 9.10%
  YoY % -14.16% 7.11% 1.93% 83.19% 0.00% -1.74% -
  Horiz. % 168.70% 196.52% 183.48% 180.00% 98.26% 98.26% 100.00%
DPS 0.98 1.16 0.00 0.00 0.00 0.00 0.00 -
  YoY % -15.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.48% 100.00% - - - - -
NAPS 1.0452 0.9964 0.4057 0.3601 0.1387 0.1263 - -
  YoY % 4.90% 145.60% 12.66% 159.63% 9.82% 0.00% -
  Horiz. % 827.55% 788.92% 321.22% 285.11% 109.82% 100.00% -
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 - - -
Price 2.0500 3.0000 1.4800 1.2000 1.0700 0.0000 0.0000 -
P/RPS 5.23 7.99 9.48 8.15 5.80 0.00 0.00 -
  YoY % -34.54% -15.72% 16.32% 40.52% 0.00% 0.00% -
  Horiz. % 90.17% 137.76% 163.45% 140.52% 100.00% - -
P/EPS 104.06 123.46 48.68 39.47 35.31 0.00 0.00 -
  YoY % -15.71% 153.62% 23.33% 11.78% 0.00% 0.00% -
  Horiz. % 294.70% 349.65% 137.86% 111.78% 100.00% - -
EY 0.96 0.81 2.05 2.53 2.83 0.00 0.00 -
  YoY % 18.52% -60.49% -18.97% -10.60% 0.00% 0.00% -
  Horiz. % 33.92% 28.62% 72.44% 89.40% 100.00% - -
DY 0.49 0.42 0.00 0.00 0.00 0.00 0.00 -
  YoY % 16.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 100.00% - - - - -
P/NAPS 1.93 2.80 2.53 2.27 2.87 0.00 0.00 -
  YoY % -31.07% 10.67% 11.45% -20.91% 0.00% 0.00% -
  Horiz. % 67.25% 97.56% 88.15% 79.09% 100.00% - -
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 09/03/16 10/03/15 07/03/14 08/03/13 08/03/12 - - -
Price 2.0400 2.8000 1.5000 1.2300 1.0800 0.0000 0.0000 -
P/RPS 5.20 7.46 9.60 8.35 5.86 0.00 0.00 -
  YoY % -30.29% -22.29% 14.97% 42.49% 0.00% 0.00% -
  Horiz. % 88.74% 127.30% 163.82% 142.49% 100.00% - -
P/EPS 103.55 115.23 49.34 40.46 35.64 0.00 0.00 -
  YoY % -10.14% 133.54% 21.95% 13.52% 0.00% 0.00% -
  Horiz. % 290.54% 323.32% 138.44% 113.52% 100.00% - -
EY 0.97 0.87 2.03 2.47 2.81 0.00 0.00 -
  YoY % 11.49% -57.14% -17.81% -12.10% 0.00% 0.00% -
  Horiz. % 34.52% 30.96% 72.24% 87.90% 100.00% - -
DY 0.49 0.45 0.00 0.00 0.00 0.00 0.00 -
  YoY % 8.89% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.89% 100.00% - - - - -
P/NAPS 1.92 2.62 2.57 2.32 2.89 0.00 0.00 -
  YoY % -26.72% 1.95% 10.78% -19.72% 0.00% 0.00% -
  Horiz. % 66.44% 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.
 


 

334  289  539  1021 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 0.96+0.035 
 SAPNRG 0.775+0.015 
 HIBISCS 1.00+0.045 
 HSI-C3B 0.565+0.075 
 HSI-C1X 0.27+0.055 
 SUMATEC 0.050.00 
 GSB 0.155+0.02 
 BARAKAH 0.12+0.035 
 HIBISCS-WC 0.52+0.04 
 WCT 0.76+0.04 
Partners & Brokers