[BJFOOD] QoQ Annualized Quarter Result on 31-Jan-2015 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
10-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- -29.94%
YoY- 904.76%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 535,654 529,640 376,780 331,245 229,904 158,544 150,369 132.70%
PBT 35,472 35,780 182,769 245,588 343,116 25,028 24,573 27.64%
Tax -13,360 -13,780 -11,670 -11,221 -7,136 -4,096 -4,460 107.38%
NP 22,112 22,000 171,099 234,366 335,980 20,932 20,113 6.50%
-
NP to SH 24,618 24,424 177,574 237,660 339,208 24,008 22,669 5.63%
-
Tax Rate 37.66% 38.51% 6.39% 4.57% 2.08% 16.37% 18.15% -
Total Cost 513,542 507,640 205,681 96,878 -106,076 137,612 130,256 148.94%
-
Net Worth 396,514 393,368 343,922 333,197 329,967 166,651 159,850 82.94%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 16,887 14,984 18,765 15,569 14,483 - 11,231 31.14%
Div Payout % 68.60% 61.35% 10.57% 6.55% 4.27% - 49.54% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 396,514 393,368 343,922 333,197 329,967 166,651 159,850 82.94%
NOSH 375,274 374,601 326,364 311,399 289,673 275,321 264,259 26.26%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 4.13% 4.15% 45.41% 70.75% 146.14% 13.20% 13.38% -
ROE 6.21% 6.21% 51.63% 71.33% 102.80% 14.41% 14.18% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 142.74 141.39 115.45 106.37 79.37 57.59 56.90 84.31%
EPS 6.56 6.52 54.41 76.32 117.10 8.72 8.58 -16.34%
DPS 4.50 4.00 5.75 5.00 5.00 0.00 4.25 3.87%
NAPS 1.0566 1.0501 1.0538 1.07 1.1391 0.6053 0.6049 44.89%
Adjusted Per Share Value based on latest NOSH - 355,596
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 27.50 27.19 19.35 17.01 11.80 8.14 7.72 132.70%
EPS 1.26 1.25 9.12 12.20 17.42 1.23 1.16 5.65%
DPS 0.87 0.77 0.96 0.80 0.74 0.00 0.58 30.94%
NAPS 0.2036 0.202 0.1766 0.1711 0.1694 0.0856 0.0821 82.91%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.50 2.33 2.89 3.00 2.83 2.72 1.50 -
P/RPS 1.75 1.65 2.50 2.82 3.57 4.72 2.64 -23.91%
P/EPS 38.11 35.74 5.31 3.93 2.42 31.19 17.49 67.83%
EY 2.62 2.80 18.83 25.44 41.38 3.21 5.72 -40.49%
DY 1.80 1.72 1.99 1.67 1.77 0.00 2.83 -25.98%
P/NAPS 2.37 2.22 2.74 2.80 2.48 4.49 2.48 -2.97%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 09/12/15 11/09/15 15/06/15 10/03/15 09/12/14 15/09/14 16/06/14 -
Price 2.33 2.14 2.59 2.80 2.79 3.06 1.49 -
P/RPS 1.63 1.51 2.24 2.63 3.52 5.31 2.62 -27.05%
P/EPS 35.52 32.82 4.76 3.67 2.38 35.09 17.37 60.89%
EY 2.82 3.05 21.01 27.26 41.97 2.85 5.76 -37.80%
DY 1.93 1.87 2.22 1.79 1.79 0.00 2.85 -22.82%
P/NAPS 2.21 2.04 2.46 2.62 2.45 5.06 2.46 -6.87%

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