[BJFOOD] QoQ Quarter Result on 31-Jan-2014 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
07-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 80.57%
YoY- 1.99%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 75,316 39,636 36,554 41,394 33,715 36,530 35,348 65.35%
PBT 165,301 6,257 5,001 8,780 5,059 6,182 6,485 761.02%
Tax -2,544 -1,024 -945 -1,069 -1,178 -1,148 -1,781 26.75%
NP 162,757 5,233 4,056 7,711 3,881 5,034 4,704 954.98%
-
NP to SH 163,602 6,002 5,277 8,057 4,462 5,221 4,968 920.87%
-
Tax Rate 1.54% 16.37% 18.90% 12.18% 23.29% 18.57% 27.46% -
Total Cost -87,441 34,403 32,498 33,683 29,834 31,496 30,644 -
-
Net Worth 346,972 166,651 161,534 154,911 150,308 144,246 142,511 80.68%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 7,615 - 6,662 - 4,620 - 5,202 28.83%
Div Payout % 4.65% - 126.26% - 103.55% - 104.71% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 346,972 166,651 161,534 154,911 150,308 144,246 142,511 80.68%
NOSH 304,602 275,321 266,515 265,032 264,023 262,361 260,104 11.07%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 216.10% 13.20% 11.10% 18.63% 11.51% 13.78% 13.31% -
ROE 47.15% 3.60% 3.27% 5.20% 2.97% 3.62% 3.49% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 24.73 14.40 13.72 15.62 12.77 13.92 13.59 48.88%
EPS 53.71 2.18 1.98 3.04 1.69 1.99 1.91 819.12%
DPS 2.50 0.00 2.50 0.00 1.75 0.00 2.00 15.99%
NAPS 1.1391 0.6053 0.6061 0.5845 0.5693 0.5498 0.5479 62.67%
Adjusted Per Share Value based on latest NOSH - 265,032
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 3.87 2.04 1.88 2.13 1.73 1.88 1.81 65.73%
EPS 8.40 0.31 0.27 0.41 0.23 0.27 0.26 907.98%
DPS 0.39 0.00 0.34 0.00 0.24 0.00 0.27 27.69%
NAPS 0.1782 0.0856 0.0829 0.0795 0.0772 0.0741 0.0732 80.67%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.83 2.72 1.50 1.48 1.65 1.77 1.35 -
P/RPS 11.45 18.89 10.94 9.48 12.92 12.71 9.93 9.93%
P/EPS 5.27 124.77 75.76 48.68 97.63 88.94 70.68 -82.20%
EY 18.98 0.80 1.32 2.05 1.02 1.12 1.41 463.19%
DY 0.88 0.00 1.67 0.00 1.06 0.00 1.48 -29.22%
P/NAPS 2.48 4.49 2.47 2.53 2.90 3.22 2.46 0.53%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 09/12/14 15/09/14 16/06/14 07/03/14 05/12/13 18/09/13 13/06/13 -
Price 2.79 3.06 1.49 1.50 1.62 1.68 1.73 -
P/RPS 11.28 21.26 10.86 9.60 12.69 12.07 12.73 -7.72%
P/EPS 5.19 140.37 75.25 49.34 95.86 84.42 90.58 -85.05%
EY 19.25 0.71 1.33 2.03 1.04 1.18 1.10 570.54%
DY 0.90 0.00 1.68 0.00 1.08 0.00 1.16 -15.52%
P/NAPS 2.45 5.06 2.46 2.57 2.85 3.06 3.16 -15.56%

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