[BJFOOD] QoQ Quarter Result on 30-Apr-2013 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
13-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- -37.11%
YoY- 93.53%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 41,394 33,715 36,530 35,348 38,259 23,568 24,740 40.80%
PBT 8,780 5,059 6,182 6,485 8,966 3,980 2,998 104.29%
Tax -1,069 -1,178 -1,148 -1,781 -1,513 -330 -840 17.38%
NP 7,711 3,881 5,034 4,704 7,453 3,650 2,158 133.18%
-
NP to SH 8,057 4,462 5,221 4,968 7,900 3,883 2,256 133.10%
-
Tax Rate 12.18% 23.29% 18.57% 27.46% 16.87% 8.29% 28.02% -
Total Cost 33,683 29,834 31,496 30,644 30,806 19,918 22,582 30.45%
-
Net Worth 154,911 150,308 144,246 142,511 137,522 113,760 54,934 99.22%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - 4,620 - 5,202 - 3,328 - -
Div Payout % - 103.55% - 104.71% - 85.71% - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 154,911 150,308 144,246 142,511 137,522 113,760 54,934 99.22%
NOSH 265,032 264,023 262,361 260,104 259,868 221,885 143,694 50.22%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 18.63% 11.51% 13.78% 13.31% 19.48% 15.49% 8.72% -
ROE 5.20% 2.97% 3.62% 3.49% 5.74% 3.41% 4.11% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 15.62 12.77 13.92 13.59 14.72 10.62 17.22 -6.27%
EPS 3.04 1.69 1.99 1.91 3.04 1.75 1.57 55.16%
DPS 0.00 1.75 0.00 2.00 0.00 1.50 0.00 -
NAPS 0.5845 0.5693 0.5498 0.5479 0.5292 0.5127 0.3823 32.61%
Adjusted Per Share Value based on latest NOSH - 260,104
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 2.13 1.73 1.88 1.81 1.96 1.21 1.27 41.02%
EPS 0.41 0.23 0.27 0.26 0.41 0.20 0.12 126.34%
DPS 0.00 0.24 0.00 0.27 0.00 0.17 0.00 -
NAPS 0.0795 0.0772 0.0741 0.0732 0.0706 0.0584 0.0282 99.18%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.48 1.65 1.77 1.35 1.20 1.29 0.975 -
P/RPS 9.48 12.92 12.71 9.93 8.15 12.14 5.66 40.90%
P/EPS 48.68 97.63 88.94 70.68 39.47 73.71 62.10 -14.94%
EY 2.05 1.02 1.12 1.41 2.53 1.36 1.61 17.42%
DY 0.00 1.06 0.00 1.48 0.00 1.16 0.00 -
P/NAPS 2.53 2.90 3.22 2.46 2.27 2.52 2.55 -0.52%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 07/03/14 05/12/13 18/09/13 13/06/13 08/03/13 13/12/12 06/09/12 -
Price 1.50 1.62 1.68 1.73 1.23 1.35 1.12 -
P/RPS 9.60 12.69 12.07 12.73 8.35 12.71 6.51 29.46%
P/EPS 49.34 95.86 84.42 90.58 40.46 77.14 71.34 -21.74%
EY 2.03 1.04 1.18 1.10 2.47 1.30 1.40 28.02%
DY 0.00 1.08 0.00 1.16 0.00 1.11 0.00 -
P/NAPS 2.57 2.85 3.06 3.16 2.32 2.63 2.93 -8.34%

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