[BJFOOD] QoQ 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- -40.3%
YoY- 2.48%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 38,259 23,568 24,740 24,140 26,164 18,177 20,117 53.20%
PBT 8,966 3,980 2,998 3,488 5,476 1,832 3,843 75.45%
Tax -1,513 -330 -840 -1,075 -1,171 -208 -985 32.95%
NP 7,453 3,650 2,158 2,413 4,305 1,624 2,858 88.90%
-
NP to SH 7,900 3,883 2,256 2,567 4,300 1,624 2,858 96.35%
-
Tax Rate 16.87% 8.29% 28.02% 30.82% 21.38% 11.35% 25.63% -
Total Cost 30,806 19,918 22,582 21,727 21,859 16,553 17,259 46.88%
-
Net Worth 137,522 113,760 54,934 55,960 52,948 51,554 49,709 96.46%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - 3,328 - 3,565 - 2,849 - -
Div Payout % - 85.71% - 138.89% - 175.44% - -
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 137,522 113,760 54,934 55,960 52,948 51,554 49,709 96.46%
NOSH 259,868 221,885 143,694 142,611 141,914 142,456 142,189 49.20%
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 19.48% 15.49% 8.72% 10.00% 16.45% 8.93% 14.21% -
ROE 5.74% 3.41% 4.11% 4.59% 8.12% 3.15% 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 14.72 10.62 17.22 16.93 18.44 12.76 14.15 2.65%
EPS 3.04 1.75 1.57 1.80 3.03 1.14 2.01 31.59%
DPS 0.00 1.50 0.00 2.50 0.00 2.00 0.00 -
NAPS 0.5292 0.5127 0.3823 0.3924 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 1.96 1.21 1.27 1.24 1.34 0.93 1.03 53.26%
EPS 0.41 0.20 0.12 0.13 0.22 0.08 0.15 94.89%
DPS 0.00 0.17 0.00 0.18 0.00 0.15 0.00 -
NAPS 0.0706 0.0584 0.0282 0.0287 0.0272 0.0265 0.0255 96.56%
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 8.15 12.14 5.66 5.91 5.80 6.98 6.22 19.64%
P/EPS 39.47 73.71 62.10 55.56 35.31 78.07 43.78 -6.64%
EY 2.53 1.36 1.61 1.80 2.83 1.28 2.28 7.14%
DY 0.00 1.16 0.00 2.50 0.00 2.25 0.00 -
P/NAPS 2.27 2.52 2.55 2.55 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 8.35 12.71 6.51 6.85 5.86 7.76 6.04 23.97%
P/EPS 40.46 77.14 71.34 64.44 35.64 86.84 42.54 -3.27%
EY 2.47 1.30 1.40 1.55 2.81 1.15 2.35 3.36%
DY 0.00 1.11 0.00 2.16 0.00 2.02 0.00 -
P/NAPS 2.32 2.63 2.93 2.96 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