[BJFOOD] QoQ Annualized Quarter Result on 30-Apr-2014 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
16-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- -4.16%
YoY- 21.69%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 331,245 229,904 158,544 150,369 148,852 140,490 146,120 72.31%
PBT 245,588 343,116 25,028 24,573 26,694 22,482 24,728 360.11%
Tax -11,221 -7,136 -4,096 -4,460 -4,526 -4,652 -4,592 81.12%
NP 234,366 335,980 20,932 20,113 22,168 17,830 20,136 411.29%
-
NP to SH 237,660 339,208 24,008 22,669 23,653 19,366 20,884 403.69%
-
Tax Rate 4.57% 2.08% 16.37% 18.15% 16.96% 20.69% 18.57% -
Total Cost 96,878 -106,076 137,612 130,256 126,684 122,660 125,984 -16.02%
-
Net Worth 333,197 329,967 166,651 159,850 154,071 149,391 144,246 74.47%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 15,569 14,483 - 11,231 6,150 9,184 - -
Div Payout % 6.55% 4.27% - 49.54% 26.00% 47.43% - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 333,197 329,967 166,651 159,850 154,071 149,391 144,246 74.47%
NOSH 311,399 289,673 275,321 264,259 263,595 262,411 262,361 12.06%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 70.75% 146.14% 13.20% 13.38% 14.89% 12.69% 13.78% -
ROE 71.33% 102.80% 14.41% 14.18% 15.35% 12.96% 14.48% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 106.37 79.37 57.59 56.90 56.47 53.54 55.69 53.76%
EPS 76.32 117.10 8.72 8.58 8.97 7.38 7.96 349.46%
DPS 5.00 5.00 0.00 4.25 2.33 3.50 0.00 -
NAPS 1.07 1.1391 0.6053 0.6049 0.5845 0.5693 0.5498 55.68%
Adjusted Per Share Value based on latest NOSH - 266,515
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 17.01 11.80 8.14 7.72 7.64 7.21 7.50 72.36%
EPS 12.20 17.42 1.23 1.16 1.21 0.99 1.07 404.34%
DPS 0.80 0.74 0.00 0.58 0.32 0.47 0.00 -
NAPS 0.1711 0.1694 0.0856 0.0821 0.0791 0.0767 0.0741 74.43%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 3.00 2.83 2.72 1.50 1.48 1.65 1.77 -
P/RPS 2.82 3.57 4.72 2.64 2.62 3.08 3.18 -7.67%
P/EPS 3.93 2.42 31.19 17.49 16.49 22.36 22.24 -68.41%
EY 25.44 41.38 3.21 5.72 6.06 4.47 4.50 216.34%
DY 1.67 1.77 0.00 2.83 1.58 2.12 0.00 -
P/NAPS 2.80 2.48 4.49 2.48 2.53 2.90 3.22 -8.87%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 10/03/15 09/12/14 15/09/14 16/06/14 07/03/14 05/12/13 18/09/13 -
Price 2.80 2.79 3.06 1.49 1.50 1.62 1.68 -
P/RPS 2.63 3.52 5.31 2.62 2.66 3.03 3.02 -8.78%
P/EPS 3.67 2.38 35.09 17.37 16.72 21.95 21.11 -68.75%
EY 27.26 41.97 2.85 5.76 5.98 4.56 4.74 219.97%
DY 1.79 1.79 0.00 2.85 1.56 2.16 0.00 -
P/NAPS 2.62 2.45 5.06 2.46 2.57 2.85 3.06 -9.80%

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