[BJFOOD] QoQ Annualized Quarter Result on 31-Jul-2013 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
18-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 12.11%
YoY- 131.43%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 150,369 148,852 140,490 146,120 121,915 115,422 96,616 34.40%
PBT 24,573 26,694 22,482 24,728 21,395 21,258 13,956 45.96%
Tax -4,460 -4,526 -4,652 -4,592 -4,112 -3,577 -2,340 53.90%
NP 20,113 22,168 17,830 20,136 17,283 17,681 11,616 44.33%
-
NP to SH 22,669 23,653 19,366 20,884 18,628 18,718 12,278 50.66%
-
Tax Rate 18.15% 16.96% 20.69% 18.57% 19.22% 16.83% 16.77% -
Total Cost 130,256 126,684 122,660 125,984 104,632 97,741 85,000 33.02%
-
Net Worth 159,850 154,071 149,391 144,246 124,766 115,185 100,557 36.32%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 11,231 6,150 9,184 - 7,986 4,353 5,884 54.05%
Div Payout % 49.54% 26.00% 47.43% - 42.87% 23.26% 47.92% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 159,850 154,071 149,391 144,246 124,766 115,185 100,557 36.32%
NOSH 264,259 263,595 262,411 262,361 228,175 217,658 196,134 22.05%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 13.38% 14.89% 12.69% 13.78% 14.18% 15.32% 12.02% -
ROE 14.18% 15.35% 12.96% 14.48% 14.93% 16.25% 12.21% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 56.90 56.47 53.54 55.69 53.43 53.03 49.26 10.11%
EPS 8.58 8.97 7.38 7.96 8.17 8.60 6.26 23.45%
DPS 4.25 2.33 3.50 0.00 3.50 2.00 3.00 26.21%
NAPS 0.6049 0.5845 0.5693 0.5498 0.5468 0.5292 0.5127 11.68%
Adjusted Per Share Value based on latest NOSH - 262,361
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 7.72 7.64 7.21 7.50 6.26 5.93 4.96 34.41%
EPS 1.16 1.21 0.99 1.07 0.96 0.96 0.63 50.39%
DPS 0.58 0.32 0.47 0.00 0.41 0.22 0.30 55.38%
NAPS 0.0821 0.0791 0.0767 0.0741 0.0641 0.0591 0.0516 36.40%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.50 1.48 1.65 1.77 1.35 1.20 1.29 -
P/RPS 2.64 2.62 3.08 3.18 2.53 2.26 2.62 0.50%
P/EPS 17.49 16.49 22.36 22.24 16.54 13.95 20.61 -10.39%
EY 5.72 6.06 4.47 4.50 6.05 7.17 4.85 11.66%
DY 2.83 1.58 2.12 0.00 2.59 1.67 2.33 13.87%
P/NAPS 2.48 2.53 2.90 3.22 2.47 2.27 2.52 -1.06%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 16/06/14 07/03/14 05/12/13 18/09/13 13/06/13 08/03/13 13/12/12 -
Price 1.49 1.50 1.62 1.68 1.73 1.23 1.35 -
P/RPS 2.62 2.66 3.03 3.02 3.24 2.32 2.74 -2.94%
P/EPS 17.37 16.72 21.95 21.11 21.19 14.30 21.57 -13.47%
EY 5.76 5.98 4.56 4.74 4.72 6.99 4.64 15.55%
DY 2.85 1.56 2.16 0.00 2.02 1.63 2.22 18.17%
P/NAPS 2.46 2.57 2.85 3.06 3.16 2.32 2.63 -4.36%

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