[BJFOOD] QoQ Annualized Quarter Result on 30-Apr-2012 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
13-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- -4.98%
YoY- 5.05%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 115,422 96,616 98,960 88,598 85,944 76,588 80,468 27.04%
PBT 21,258 13,956 11,992 14,635 14,868 11,350 15,372 24.00%
Tax -3,577 -2,340 -3,360 -3,651 -3,152 -2,386 -3,940 -6.21%
NP 17,681 11,616 8,632 10,984 11,716 8,964 11,432 33.56%
-
NP to SH 18,718 12,278 9,024 11,126 11,709 8,964 11,432 38.71%
-
Tax Rate 16.83% 16.77% 28.02% 24.95% 21.20% 21.02% 25.63% -
Total Cost 97,741 85,000 90,328 77,614 74,228 67,624 69,036 25.95%
-
Net Worth 115,185 100,557 54,934 55,509 52,933 51,330 49,709 74.66%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 4,353 5,884 - 6,391 3,783 5,673 - -
Div Payout % 23.26% 47.92% - 57.45% 32.31% 63.29% - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 115,185 100,557 54,934 55,509 52,933 51,330 49,709 74.66%
NOSH 217,658 196,134 143,694 142,040 141,873 141,835 142,189 32.65%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 15.32% 12.02% 8.72% 12.40% 13.63% 11.70% 14.21% -
ROE 16.25% 12.21% 16.43% 20.04% 22.12% 17.46% 23.00% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 53.03 49.26 68.87 62.38 60.58 54.00 56.59 -4.22%
EPS 8.60 6.26 6.28 7.83 8.25 6.32 8.04 4.56%
DPS 2.00 3.00 0.00 4.50 2.67 4.00 0.00 -
NAPS 0.5292 0.5127 0.3823 0.3908 0.3731 0.3619 0.3496 31.66%
Adjusted Per Share Value based on latest NOSH - 142,611
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 5.93 4.96 5.08 4.55 4.41 3.93 4.13 27.13%
EPS 0.96 0.63 0.46 0.57 0.60 0.46 0.59 38.13%
DPS 0.22 0.30 0.00 0.33 0.19 0.29 0.00 -
NAPS 0.0591 0.0516 0.0282 0.0285 0.0272 0.0264 0.0255 74.68%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.20 1.29 0.975 1.00 1.07 0.89 0.88 -
P/RPS 2.26 2.62 1.42 1.60 1.77 1.65 1.55 28.43%
P/EPS 13.95 20.61 15.53 12.77 12.96 14.08 10.95 17.43%
EY 7.17 4.85 6.44 7.83 7.71 7.10 9.14 -14.87%
DY 1.67 2.33 0.00 4.50 2.49 4.49 0.00 -
P/NAPS 2.27 2.52 2.55 2.56 2.87 2.46 2.52 -6.69%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 08/03/13 13/12/12 06/09/12 13/06/12 08/03/12 08/12/11 08/09/11 -
Price 1.23 1.35 1.12 1.16 1.08 0.99 0.855 -
P/RPS 2.32 2.74 1.63 1.86 1.78 1.83 1.51 32.97%
P/EPS 14.30 21.57 17.83 14.81 13.09 15.66 10.63 21.75%
EY 6.99 4.64 5.61 6.75 7.64 6.38 9.40 -17.84%
DY 1.63 2.22 0.00 3.88 2.47 4.04 0.00 -
P/NAPS 2.32 2.63 2.93 2.97 2.89 2.74 2.45 -3.55%

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