[BJFOOD] QoQ Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
05-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- -7.27%
YoY- 57.73%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 158,544 150,369 148,852 140,490 146,120 121,915 115,422 23.64%
PBT 25,028 24,573 26,694 22,482 24,728 21,395 21,258 11.53%
Tax -4,096 -4,460 -4,526 -4,652 -4,592 -4,112 -3,577 9.48%
NP 20,932 20,113 22,168 17,830 20,136 17,283 17,681 11.94%
-
NP to SH 24,008 22,669 23,653 19,366 20,884 18,628 18,718 18.10%
-
Tax Rate 16.37% 18.15% 16.96% 20.69% 18.57% 19.22% 16.83% -
Total Cost 137,612 130,256 126,684 122,660 125,984 104,632 97,741 25.69%
-
Net Worth 166,651 159,850 154,071 149,391 144,246 124,766 115,185 28.00%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 11,231 6,150 9,184 - 7,986 4,353 -
Div Payout % - 49.54% 26.00% 47.43% - 42.87% 23.26% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 166,651 159,850 154,071 149,391 144,246 124,766 115,185 28.00%
NOSH 275,321 264,259 263,595 262,411 262,361 228,175 217,658 17.01%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 13.20% 13.38% 14.89% 12.69% 13.78% 14.18% 15.32% -
ROE 14.41% 14.18% 15.35% 12.96% 14.48% 14.93% 16.25% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 57.59 56.90 56.47 53.54 55.69 53.43 53.03 5.66%
EPS 8.72 8.58 8.97 7.38 7.96 8.17 8.60 0.93%
DPS 0.00 4.25 2.33 3.50 0.00 3.50 2.00 -
NAPS 0.6053 0.6049 0.5845 0.5693 0.5498 0.5468 0.5292 9.39%
Adjusted Per Share Value based on latest NOSH - 264,023
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 8.14 7.72 7.64 7.21 7.50 6.26 5.93 23.58%
EPS 1.23 1.16 1.21 0.99 1.07 0.96 0.96 18.01%
DPS 0.00 0.58 0.32 0.47 0.00 0.41 0.22 -
NAPS 0.0856 0.0821 0.0791 0.0767 0.0741 0.0641 0.0591 28.10%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 2.72 1.50 1.48 1.65 1.77 1.35 1.20 -
P/RPS 4.72 2.64 2.62 3.08 3.18 2.53 2.26 63.60%
P/EPS 31.19 17.49 16.49 22.36 22.24 16.54 13.95 71.23%
EY 3.21 5.72 6.06 4.47 4.50 6.05 7.17 -41.56%
DY 0.00 2.83 1.58 2.12 0.00 2.59 1.67 -
P/NAPS 4.49 2.48 2.53 2.90 3.22 2.47 2.27 57.76%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 15/09/14 16/06/14 07/03/14 05/12/13 18/09/13 13/06/13 08/03/13 -
Price 3.06 1.49 1.50 1.62 1.68 1.73 1.23 -
P/RPS 5.31 2.62 2.66 3.03 3.02 3.24 2.32 73.93%
P/EPS 35.09 17.37 16.72 21.95 21.11 21.19 14.30 82.22%
EY 2.85 5.76 5.98 4.56 4.74 4.72 6.99 -45.10%
DY 0.00 2.85 1.56 2.16 0.00 2.02 1.63 -
P/NAPS 5.06 2.46 2.57 2.85 3.06 3.16 2.32 68.42%

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