[BJFOOD] QoQ Annualized Quarter Result on 31-Jul-2012 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
06-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -18.89%
YoY- -21.06%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 121,915 115,422 96,616 98,960 88,598 85,944 76,588 36.37%
PBT 21,395 21,258 13,956 11,992 14,635 14,868 11,350 52.65%
Tax -4,112 -3,577 -2,340 -3,360 -3,651 -3,152 -2,386 43.79%
NP 17,283 17,681 11,616 8,632 10,984 11,716 8,964 54.97%
-
NP to SH 18,628 18,718 12,278 9,024 11,126 11,709 8,964 62.91%
-
Tax Rate 19.22% 16.83% 16.77% 28.02% 24.95% 21.20% 21.02% -
Total Cost 104,632 97,741 85,000 90,328 77,614 74,228 67,624 33.81%
-
Net Worth 124,766 115,185 100,557 54,934 55,509 52,933 51,330 80.87%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 7,986 4,353 5,884 - 6,391 3,783 5,673 25.63%
Div Payout % 42.87% 23.26% 47.92% - 57.45% 32.31% 63.29% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 124,766 115,185 100,557 54,934 55,509 52,933 51,330 80.87%
NOSH 228,175 217,658 196,134 143,694 142,040 141,873 141,835 37.33%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 14.18% 15.32% 12.02% 8.72% 12.40% 13.63% 11.70% -
ROE 14.93% 16.25% 12.21% 16.43% 20.04% 22.12% 17.46% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 53.43 53.03 49.26 68.87 62.38 60.58 54.00 -0.70%
EPS 8.17 8.60 6.26 6.28 7.83 8.25 6.32 18.68%
DPS 3.50 2.00 3.00 0.00 4.50 2.67 4.00 -8.52%
NAPS 0.5468 0.5292 0.5127 0.3823 0.3908 0.3731 0.3619 31.70%
Adjusted Per Share Value based on latest NOSH - 143,694
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 6.26 5.93 4.96 5.08 4.55 4.41 3.93 36.43%
EPS 0.96 0.96 0.63 0.46 0.57 0.60 0.46 63.38%
DPS 0.41 0.22 0.30 0.00 0.33 0.19 0.29 25.99%
NAPS 0.0641 0.0591 0.0516 0.0282 0.0285 0.0272 0.0264 80.74%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.35 1.20 1.29 0.975 1.00 1.07 0.89 -
P/RPS 2.53 2.26 2.62 1.42 1.60 1.77 1.65 33.00%
P/EPS 16.54 13.95 20.61 15.53 12.77 12.96 14.08 11.34%
EY 6.05 7.17 4.85 6.44 7.83 7.71 7.10 -10.12%
DY 2.59 1.67 2.33 0.00 4.50 2.49 4.49 -30.72%
P/NAPS 2.47 2.27 2.52 2.55 2.56 2.87 2.46 0.27%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 13/06/13 08/03/13 13/12/12 06/09/12 13/06/12 08/03/12 08/12/11 -
Price 1.73 1.23 1.35 1.12 1.16 1.08 0.99 -
P/RPS 3.24 2.32 2.74 1.63 1.86 1.78 1.83 46.40%
P/EPS 21.19 14.30 21.57 17.83 14.81 13.09 15.66 22.36%
EY 4.72 6.99 4.64 5.61 6.75 7.64 6.38 -18.21%
DY 2.02 1.63 2.22 0.00 3.88 2.47 4.04 -37.03%
P/NAPS 3.16 2.32 2.63 2.93 2.97 2.89 2.74 9.98%

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