[BJFOOD] QoQ Cumulative Quarter Result on 31-Jul-2011 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
08-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- -73.01%
YoY- 10.22%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 88,598 64,458 38,294 20,117 71,938 54,186 33,115 92.83%
PBT 14,635 11,151 5,675 3,843 12,974 10,504 5,097 102.14%
Tax -3,651 -2,364 -1,193 -985 -2,383 -2,418 -1,000 137.29%
NP 10,984 8,787 4,482 2,858 10,591 8,086 4,097 93.10%
-
NP to SH 11,126 8,782 4,482 2,858 10,591 8,086 4,097 94.76%
-
Tax Rate 24.95% 21.20% 21.02% 25.63% 18.37% 23.02% 19.62% -
Total Cost 77,614 55,671 33,812 17,259 61,347 46,100 29,018 92.80%
-
Net Worth 55,509 52,933 51,330 49,709 50,763 48,176 0 -
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 6,391 2,837 2,836 - 4,242 - - -
Div Payout % 57.45% 32.31% 63.29% - 40.05% - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 55,509 52,933 51,330 49,709 50,763 48,176 0 -
NOSH 142,040 141,873 141,835 142,189 141,401 141,363 141,275 0.36%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 12.40% 13.63% 11.70% 14.21% 14.72% 14.92% 12.37% -
ROE 20.04% 16.59% 8.73% 5.75% 20.86% 16.78% 0.00% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 62.38 45.43 27.00 14.15 50.87 38.33 23.44 92.15%
EPS 7.83 6.19 3.16 2.01 7.49 5.72 2.90 94.01%
DPS 4.50 2.00 2.00 0.00 3.00 0.00 0.00 -
NAPS 0.3908 0.3731 0.3619 0.3496 0.359 0.3408 0.00 -
Adjusted Per Share Value based on latest NOSH - 142,189
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 4.55 3.31 1.97 1.03 3.69 2.78 1.70 92.88%
EPS 0.57 0.45 0.23 0.15 0.54 0.42 0.21 94.70%
DPS 0.33 0.15 0.15 0.00 0.22 0.00 0.00 -
NAPS 0.0285 0.0272 0.0264 0.0255 0.0261 0.0247 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 - - -
Price 1.00 1.07 0.89 0.88 0.905 0.00 0.00 -
P/RPS 1.60 2.36 3.30 6.22 1.78 0.00 0.00 -
P/EPS 12.77 17.29 28.16 43.78 12.08 0.00 0.00 -
EY 7.83 5.79 3.55 2.28 8.28 0.00 0.00 -
DY 4.50 1.87 2.25 0.00 3.31 0.00 0.00 -
P/NAPS 2.56 2.87 2.46 2.52 2.52 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 13/06/12 08/03/12 08/12/11 08/09/11 09/06/11 03/03/11 - -
Price 1.16 1.08 0.99 0.855 0.885 0.00 0.00 -
P/RPS 1.86 2.38 3.67 6.04 1.74 0.00 0.00 -
P/EPS 14.81 17.45 31.33 42.54 11.82 0.00 0.00 -
EY 6.75 5.73 3.19 2.35 8.46 0.00 0.00 -
DY 3.88 1.85 2.02 0.00 3.39 0.00 0.00 -
P/NAPS 2.97 2.89 2.74 2.45 2.47 0.00 0.00 -

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