[BJFOOD] QoQ Cumulative Quarter Result on 31-Jan-2012 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
08-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 95.94%
YoY- 8.61%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 48,308 24,740 88,598 64,458 38,294 20,117 71,938 -23.22%
PBT 6,978 2,998 14,635 11,151 5,675 3,843 12,974 -33.73%
Tax -1,170 -840 -3,651 -2,364 -1,193 -985 -2,383 -37.62%
NP 5,808 2,158 10,984 8,787 4,482 2,858 10,591 -32.88%
-
NP to SH 6,139 2,256 11,126 8,782 4,482 2,858 10,591 -30.36%
-
Tax Rate 16.77% 28.02% 24.95% 21.20% 21.02% 25.63% 18.37% -
Total Cost 42,500 22,582 77,614 55,671 33,812 17,259 61,347 -21.61%
-
Net Worth 100,557 54,934 55,509 52,933 51,330 49,709 50,763 57.40%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 2,942 - 6,391 2,837 2,836 - 4,242 -21.56%
Div Payout % 47.92% - 57.45% 32.31% 63.29% - 40.05% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 100,557 54,934 55,509 52,933 51,330 49,709 50,763 57.40%
NOSH 196,134 143,694 142,040 141,873 141,835 142,189 141,401 24.25%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 12.02% 8.72% 12.40% 13.63% 11.70% 14.21% 14.72% -
ROE 6.10% 4.11% 20.04% 16.59% 8.73% 5.75% 20.86% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 24.63 17.22 62.38 45.43 27.00 14.15 50.87 -38.20%
EPS 3.13 1.57 7.83 6.19 3.16 2.01 7.49 -43.95%
DPS 1.50 0.00 4.50 2.00 2.00 0.00 3.00 -36.87%
NAPS 0.5127 0.3823 0.3908 0.3731 0.3619 0.3496 0.359 26.68%
Adjusted Per Share Value based on latest NOSH - 141,914
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 2.48 1.27 4.55 3.31 1.97 1.03 3.69 -23.18%
EPS 0.32 0.12 0.57 0.45 0.23 0.15 0.54 -29.33%
DPS 0.15 0.00 0.33 0.15 0.15 0.00 0.22 -22.44%
NAPS 0.0516 0.0282 0.0285 0.0272 0.0264 0.0255 0.0261 57.19%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.29 0.975 1.00 1.07 0.89 0.88 0.905 -
P/RPS 5.24 5.66 1.60 2.36 3.30 6.22 1.78 104.73%
P/EPS 41.21 62.10 12.77 17.29 28.16 43.78 12.08 125.77%
EY 2.43 1.61 7.83 5.79 3.55 2.28 8.28 -55.67%
DY 1.16 0.00 4.50 1.87 2.25 0.00 3.31 -50.13%
P/NAPS 2.52 2.55 2.56 2.87 2.46 2.52 2.52 0.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 13/12/12 06/09/12 13/06/12 08/03/12 08/12/11 08/09/11 09/06/11 -
Price 1.35 1.12 1.16 1.08 0.99 0.855 0.885 -
P/RPS 5.48 6.51 1.86 2.38 3.67 6.04 1.74 114.11%
P/EPS 43.13 71.34 14.81 17.45 31.33 42.54 11.82 136.08%
EY 2.32 1.40 6.75 5.73 3.19 2.35 8.46 -57.62%
DY 1.11 0.00 3.88 1.85 2.02 0.00 3.39 -52.33%
P/NAPS 2.63 2.93 2.97 2.89 2.74 2.45 2.47 4.25%

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