[BJFOOD] QoQ 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- 164.78%
YoY- -0.02%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 23,568 24,740 24,140 26,164 18,177 20,117 17,752 20.69%
PBT 3,980 2,998 3,488 5,476 1,832 3,843 2,470 37.24%
Tax -330 -840 -1,075 -1,171 -208 -985 35 -
NP 3,650 2,158 2,413 4,305 1,624 2,858 2,505 28.37%
-
NP to SH 3,883 2,256 2,567 4,300 1,624 2,858 2,505 33.76%
-
Tax Rate 8.29% 28.02% 30.82% 21.38% 11.35% 25.63% -1.42% -
Total Cost 19,918 22,582 21,727 21,859 16,553 17,259 15,247 19.40%
-
Net Worth 113,760 54,934 55,960 52,948 51,554 49,709 50,807 70.73%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 3,328 - 3,565 - 2,849 - 4,245 -14.91%
Div Payout % 85.71% - 138.89% - 175.44% - 169.49% -
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 113,760 54,934 55,960 52,948 51,554 49,709 50,807 70.73%
NOSH 221,885 143,694 142,611 141,914 142,456 142,189 141,525 34.77%
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 15.49% 8.72% 10.00% 16.45% 8.93% 14.21% 14.11% -
ROE 3.41% 4.11% 4.59% 8.12% 3.15% 5.75% 4.93% -
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 10.62 17.22 16.93 18.44 12.76 14.15 12.54 -10.44%
EPS 1.75 1.57 1.80 3.03 1.14 2.01 1.77 -0.75%
DPS 1.50 0.00 2.50 0.00 2.00 0.00 3.00 -36.87%
NAPS 0.5127 0.3823 0.3924 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 1.21 1.27 1.24 1.34 0.93 1.03 0.91 20.81%
EPS 0.20 0.12 0.13 0.22 0.08 0.15 0.13 33.09%
DPS 0.17 0.00 0.18 0.00 0.15 0.00 0.22 -15.72%
NAPS 0.0584 0.0282 0.0287 0.0272 0.0265 0.0255 0.0261 70.65%
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 12.14 5.66 5.91 5.80 6.98 6.22 7.21 41.30%
P/EPS 73.71 62.10 55.56 35.31 78.07 43.78 51.13 27.47%
EY 1.36 1.61 1.80 2.83 1.28 2.28 1.96 -21.53%
DY 1.16 0.00 2.50 0.00 2.25 0.00 3.31 -50.13%
P/NAPS 2.52 2.55 2.55 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 12.71 6.51 6.85 5.86 7.76 6.04 7.06 47.72%
P/EPS 77.14 71.34 64.44 35.64 86.84 42.54 50.00 33.34%
EY 1.30 1.40 1.55 2.81 1.15 2.35 2.00 -24.86%
DY 1.11 0.00 2.16 0.00 2.02 0.00 3.39 -52.33%
P/NAPS 2.63 2.93 2.96 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