[BJFOOD] QoQ Cumulative Quarter Result on 30-Apr-2012 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
13-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 26.69%
YoY- 5.05%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 86,567 48,308 24,740 88,598 64,458 38,294 20,117 163.39%
PBT 15,944 6,978 2,998 14,635 11,151 5,675 3,843 157.08%
Tax -2,683 -1,170 -840 -3,651 -2,364 -1,193 -985 94.44%
NP 13,261 5,808 2,158 10,984 8,787 4,482 2,858 176.90%
-
NP to SH 14,039 6,139 2,256 11,126 8,782 4,482 2,858 187.57%
-
Tax Rate 16.83% 16.77% 28.02% 24.95% 21.20% 21.02% 25.63% -
Total Cost 73,306 42,500 22,582 77,614 55,671 33,812 17,259 161.12%
-
Net Worth 115,185 100,557 54,934 55,509 52,933 51,330 49,709 74.66%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 3,264 2,942 - 6,391 2,837 2,836 - -
Div Payout % 23.26% 47.92% - 57.45% 32.31% 63.29% - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 115,185 100,557 54,934 55,509 52,933 51,330 49,709 74.66%
NOSH 217,658 196,134 143,694 142,040 141,873 141,835 142,189 32.65%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 15.32% 12.02% 8.72% 12.40% 13.63% 11.70% 14.21% -
ROE 12.19% 6.10% 4.11% 20.04% 16.59% 8.73% 5.75% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 39.77 24.63 17.22 62.38 45.43 27.00 14.15 98.53%
EPS 6.45 3.13 1.57 7.83 6.19 3.16 2.01 116.79%
DPS 1.50 1.50 0.00 4.50 2.00 2.00 0.00 -
NAPS 0.5292 0.5127 0.3823 0.3908 0.3731 0.3619 0.3496 31.66%
Adjusted Per Share Value based on latest NOSH - 142,611
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 4.44 2.48 1.27 4.55 3.31 1.97 1.03 163.69%
EPS 0.72 0.32 0.12 0.57 0.45 0.23 0.15 183.20%
DPS 0.17 0.15 0.00 0.33 0.15 0.15 0.00 -
NAPS 0.0591 0.0516 0.0282 0.0285 0.0272 0.0264 0.0255 74.68%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.20 1.29 0.975 1.00 1.07 0.89 0.88 -
P/RPS 3.02 5.24 5.66 1.60 2.36 3.30 6.22 -38.08%
P/EPS 18.60 41.21 62.10 12.77 17.29 28.16 43.78 -43.33%
EY 5.37 2.43 1.61 7.83 5.79 3.55 2.28 76.56%
DY 1.25 1.16 0.00 4.50 1.87 2.25 0.00 -
P/NAPS 2.27 2.52 2.55 2.56 2.87 2.46 2.52 -6.69%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 08/03/13 13/12/12 06/09/12 13/06/12 08/03/12 08/12/11 08/09/11 -
Price 1.23 1.35 1.12 1.16 1.08 0.99 0.855 -
P/RPS 3.09 5.48 6.51 1.86 2.38 3.67 6.04 -35.90%
P/EPS 19.07 43.13 71.34 14.81 17.45 31.33 42.54 -41.28%
EY 5.24 2.32 1.40 6.75 5.73 3.19 2.35 70.26%
DY 1.22 1.11 0.00 3.88 1.85 2.02 0.00 -
P/NAPS 2.32 2.63 2.93 2.97 2.89 2.74 2.45 -3.55%

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