[BJFOOD] QoQ Quarter Result on 30-Apr-2014 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
16-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- -34.5%
YoY- 6.22%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 133,482 75,316 39,636 36,554 41,394 33,715 36,530 136.67%
PBT 12,633 165,301 6,257 5,001 8,780 5,059 6,182 60.82%
Tax -4,848 -2,544 -1,024 -945 -1,069 -1,178 -1,148 160.57%
NP 7,785 162,757 5,233 4,056 7,711 3,881 5,034 33.62%
-
NP to SH 8,641 163,602 6,002 5,277 8,057 4,462 5,221 39.78%
-
Tax Rate 38.38% 1.54% 16.37% 18.90% 12.18% 23.29% 18.57% -
Total Cost 125,697 -87,441 34,403 32,498 33,683 29,834 31,496 150.96%
-
Net Worth 380,488 346,972 166,651 161,534 154,911 150,308 144,246 90.57%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 4,444 7,615 - 6,662 - 4,620 - -
Div Payout % 51.44% 4.65% - 126.26% - 103.55% - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 380,488 346,972 166,651 161,534 154,911 150,308 144,246 90.57%
NOSH 355,596 304,602 275,321 266,515 265,032 264,023 262,361 22.40%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 5.83% 216.10% 13.20% 11.10% 18.63% 11.51% 13.78% -
ROE 2.27% 47.15% 3.60% 3.27% 5.20% 2.97% 3.62% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 37.54 24.73 14.40 13.72 15.62 12.77 13.92 93.39%
EPS 2.43 53.71 2.18 1.98 3.04 1.69 1.99 14.20%
DPS 1.25 2.50 0.00 2.50 0.00 1.75 0.00 -
NAPS 1.07 1.1391 0.6053 0.6061 0.5845 0.5693 0.5498 55.68%
Adjusted Per Share Value based on latest NOSH - 266,515
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 6.85 3.87 2.04 1.88 2.13 1.73 1.88 136.22%
EPS 0.44 8.40 0.31 0.27 0.41 0.23 0.27 38.35%
DPS 0.23 0.39 0.00 0.34 0.00 0.24 0.00 -
NAPS 0.1954 0.1782 0.0856 0.0829 0.0795 0.0772 0.0741 90.53%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 3.00 2.83 2.72 1.50 1.48 1.65 1.77 -
P/RPS 7.99 11.45 18.89 10.94 9.48 12.92 12.71 -26.55%
P/EPS 123.46 5.27 124.77 75.76 48.68 97.63 88.94 24.36%
EY 0.81 18.98 0.80 1.32 2.05 1.02 1.12 -19.38%
DY 0.42 0.88 0.00 1.67 0.00 1.06 0.00 -
P/NAPS 2.80 2.48 4.49 2.47 2.53 2.90 3.22 -8.87%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 10/03/15 09/12/14 15/09/14 16/06/14 07/03/14 05/12/13 18/09/13 -
Price 2.80 2.79 3.06 1.49 1.50 1.62 1.68 -
P/RPS 7.46 11.28 21.26 10.86 9.60 12.69 12.07 -27.37%
P/EPS 115.23 5.19 140.37 75.25 49.34 95.86 84.42 22.97%
EY 0.87 19.25 0.71 1.33 2.03 1.04 1.18 -18.34%
DY 0.45 0.90 0.00 1.68 0.00 1.08 0.00 -
P/NAPS 2.62 2.45 5.06 2.46 2.57 2.85 3.06 -9.80%

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