[BJFOOD] QoQ Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
08-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 52.46%
YoY- 59.86%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 140,490 146,120 121,915 115,422 96,616 98,960 88,598 35.86%
PBT 22,482 24,728 21,395 21,258 13,956 11,992 14,635 33.03%
Tax -4,652 -4,592 -4,112 -3,577 -2,340 -3,360 -3,651 17.47%
NP 17,830 20,136 17,283 17,681 11,616 8,632 10,984 37.99%
-
NP to SH 19,366 20,884 18,628 18,718 12,278 9,024 11,126 44.55%
-
Tax Rate 20.69% 18.57% 19.22% 16.83% 16.77% 28.02% 24.95% -
Total Cost 122,660 125,984 104,632 97,741 85,000 90,328 77,614 35.56%
-
Net Worth 149,391 144,246 124,766 115,185 100,557 54,934 55,509 93.13%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 9,184 - 7,986 4,353 5,884 - 6,391 27.25%
Div Payout % 47.43% - 42.87% 23.26% 47.92% - 57.45% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 149,391 144,246 124,766 115,185 100,557 54,934 55,509 93.13%
NOSH 262,411 262,361 228,175 217,658 196,134 143,694 142,040 50.39%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 12.69% 13.78% 14.18% 15.32% 12.02% 8.72% 12.40% -
ROE 12.96% 14.48% 14.93% 16.25% 12.21% 16.43% 20.04% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 53.54 55.69 53.43 53.03 49.26 68.87 62.38 -9.66%
EPS 7.38 7.96 8.17 8.60 6.26 6.28 7.83 -3.85%
DPS 3.50 0.00 3.50 2.00 3.00 0.00 4.50 -15.38%
NAPS 0.5693 0.5498 0.5468 0.5292 0.5127 0.3823 0.3908 28.41%
Adjusted Per Share Value based on latest NOSH - 259,868
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 7.21 7.50 6.26 5.93 4.96 5.08 4.55 35.80%
EPS 0.99 1.07 0.96 0.96 0.63 0.46 0.57 44.34%
DPS 0.47 0.00 0.41 0.22 0.30 0.00 0.33 26.50%
NAPS 0.0767 0.0741 0.0641 0.0591 0.0516 0.0282 0.0285 93.13%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.65 1.77 1.35 1.20 1.29 0.975 1.00 -
P/RPS 3.08 3.18 2.53 2.26 2.62 1.42 1.60 54.56%
P/EPS 22.36 22.24 16.54 13.95 20.61 15.53 12.77 45.12%
EY 4.47 4.50 6.05 7.17 4.85 6.44 7.83 -31.11%
DY 2.12 0.00 2.59 1.67 2.33 0.00 4.50 -39.37%
P/NAPS 2.90 3.22 2.47 2.27 2.52 2.55 2.56 8.64%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 05/12/13 18/09/13 13/06/13 08/03/13 13/12/12 06/09/12 13/06/12 -
Price 1.62 1.68 1.73 1.23 1.35 1.12 1.16 -
P/RPS 3.03 3.02 3.24 2.32 2.74 1.63 1.86 38.32%
P/EPS 21.95 21.11 21.19 14.30 21.57 17.83 14.81 29.89%
EY 4.56 4.74 4.72 6.99 4.64 5.61 6.75 -22.95%
DY 2.16 0.00 2.02 1.63 2.22 0.00 3.88 -32.25%
P/NAPS 2.85 3.06 3.16 2.32 2.63 2.93 2.97 -2.70%

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