[BJFOOD] QoQ Quarter Result on 31-Jul-2014 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
15-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- 13.74%
YoY- 14.96%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 128,921 133,482 75,316 39,636 36,554 41,394 33,715 145.13%
PBT 10,061 12,633 165,301 6,257 5,001 8,780 5,059 58.34%
Tax -4,572 -4,848 -2,544 -1,024 -945 -1,069 -1,178 147.58%
NP 5,489 7,785 162,757 5,233 4,056 7,711 3,881 26.07%
-
NP to SH 6,412 8,641 163,602 6,002 5,277 8,057 4,462 27.42%
-
Tax Rate 45.44% 38.38% 1.54% 16.37% 18.90% 12.18% 23.29% -
Total Cost 123,432 125,697 -87,441 34,403 32,498 33,683 29,834 158.38%
-
Net Worth 398,886 380,488 346,972 166,651 161,534 154,911 150,308 92.02%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 7,455 4,444 7,615 - 6,662 - 4,620 37.69%
Div Payout % 116.28% 51.44% 4.65% - 126.26% - 103.55% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 398,886 380,488 346,972 166,651 161,534 154,911 150,308 92.02%
NOSH 372,790 355,596 304,602 275,321 266,515 265,032 264,023 25.93%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 4.26% 5.83% 216.10% 13.20% 11.10% 18.63% 11.51% -
ROE 1.61% 2.27% 47.15% 3.60% 3.27% 5.20% 2.97% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 34.58 37.54 24.73 14.40 13.72 15.62 12.77 94.63%
EPS 1.72 2.43 53.71 2.18 1.98 3.04 1.69 1.18%
DPS 2.00 1.25 2.50 0.00 2.50 0.00 1.75 9.33%
NAPS 1.07 1.07 1.1391 0.6053 0.6061 0.5845 0.5693 52.47%
Adjusted Per Share Value based on latest NOSH - 275,321
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 6.62 6.85 3.87 2.04 1.88 2.13 1.73 145.24%
EPS 0.33 0.44 8.40 0.31 0.27 0.41 0.23 27.29%
DPS 0.38 0.23 0.39 0.00 0.34 0.00 0.24 35.96%
NAPS 0.2048 0.1954 0.1782 0.0856 0.0829 0.0795 0.0772 91.97%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 2.89 3.00 2.83 2.72 1.50 1.48 1.65 -
P/RPS 8.36 7.99 11.45 18.89 10.94 9.48 12.92 -25.24%
P/EPS 168.02 123.46 5.27 124.77 75.76 48.68 97.63 43.75%
EY 0.60 0.81 18.98 0.80 1.32 2.05 1.02 -29.86%
DY 0.69 0.42 0.88 0.00 1.67 0.00 1.06 -24.94%
P/NAPS 2.70 2.80 2.48 4.49 2.47 2.53 2.90 -4.66%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 15/06/15 10/03/15 09/12/14 15/09/14 16/06/14 07/03/14 05/12/13 -
Price 2.59 2.80 2.79 3.06 1.49 1.50 1.62 -
P/RPS 7.49 7.46 11.28 21.26 10.86 9.60 12.69 -29.70%
P/EPS 150.58 115.23 5.19 140.37 75.25 49.34 95.86 35.24%
EY 0.66 0.87 19.25 0.71 1.33 2.03 1.04 -26.21%
DY 0.77 0.45 0.90 0.00 1.68 0.00 1.08 -20.24%
P/NAPS 2.42 2.62 2.45 5.06 2.46 2.57 2.85 -10.35%

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