[BJFOOD] QoQ Annualized Quarter Result on 30-Apr-2011 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
09-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- -1.77%
YoY- 22.02%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 85,944 76,588 80,468 71,938 72,248 66,230 69,532 15.12%
PBT 14,868 11,350 15,372 12,974 14,005 10,194 12,372 12.99%
Tax -3,152 -2,386 -3,940 -2,383 -3,224 -2,000 -2,000 35.31%
NP 11,716 8,964 11,432 10,591 10,781 8,194 10,372 8.43%
-
NP to SH 11,709 8,964 11,432 10,591 10,781 8,194 10,372 8.39%
-
Tax Rate 21.20% 21.02% 25.63% 18.37% 23.02% 19.62% 16.17% -
Total Cost 74,228 67,624 69,036 61,347 61,466 58,036 59,160 16.28%
-
Net Worth 52,933 51,330 49,709 50,763 48,176 0 0 -
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 3,783 5,673 - 4,242 - - - -
Div Payout % 32.31% 63.29% - 40.05% - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 52,933 51,330 49,709 50,763 48,176 0 0 -
NOSH 141,873 141,835 142,189 141,401 141,363 141,275 141,693 0.08%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 13.63% 11.70% 14.21% 14.72% 14.92% 12.37% 14.92% -
ROE 22.12% 17.46% 23.00% 20.86% 22.38% 0.00% 0.00% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 60.58 54.00 56.59 50.87 51.11 46.88 49.07 15.03%
EPS 8.25 6.32 8.04 7.49 7.63 5.80 7.32 8.27%
DPS 2.67 4.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.3731 0.3619 0.3496 0.359 0.3408 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 141,525
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 4.41 3.93 4.13 3.69 3.71 3.40 3.57 15.08%
EPS 0.60 0.46 0.59 0.54 0.55 0.42 0.53 8.59%
DPS 0.19 0.29 0.00 0.22 0.00 0.00 0.00 -
NAPS 0.0272 0.0264 0.0255 0.0261 0.0247 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 - - - -
Price 1.07 0.89 0.88 0.905 0.00 0.00 0.00 -
P/RPS 1.77 1.65 1.55 1.78 0.00 0.00 0.00 -
P/EPS 12.96 14.08 10.95 12.08 0.00 0.00 0.00 -
EY 7.71 7.10 9.14 8.28 0.00 0.00 0.00 -
DY 2.49 4.49 0.00 3.31 0.00 0.00 0.00 -
P/NAPS 2.87 2.46 2.52 2.52 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 08/03/12 08/12/11 08/09/11 09/06/11 03/03/11 - - -
Price 1.08 0.99 0.855 0.885 0.00 0.00 0.00 -
P/RPS 1.78 1.83 1.51 1.74 0.00 0.00 0.00 -
P/EPS 13.09 15.66 10.63 11.82 0.00 0.00 0.00 -
EY 7.64 6.38 9.40 8.46 0.00 0.00 0.00 -
DY 2.47 4.04 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 2.89 2.74 2.45 2.47 0.00 0.00 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