[BJFOOD] QoQ Quarter Result on 31-Oct-2013 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
05-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- -14.54%
YoY- 14.91%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 39,636 36,554 41,394 33,715 36,530 35,348 38,259 2.39%
PBT 6,257 5,001 8,780 5,059 6,182 6,485 8,966 -21.37%
Tax -1,024 -945 -1,069 -1,178 -1,148 -1,781 -1,513 -22.96%
NP 5,233 4,056 7,711 3,881 5,034 4,704 7,453 -21.05%
-
NP to SH 6,002 5,277 8,057 4,462 5,221 4,968 7,900 -16.78%
-
Tax Rate 16.37% 18.90% 12.18% 23.29% 18.57% 27.46% 16.87% -
Total Cost 34,403 32,498 33,683 29,834 31,496 30,644 30,806 7.66%
-
Net Worth 166,651 161,534 154,911 150,308 144,246 142,511 137,522 13.70%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 6,662 - 4,620 - 5,202 - -
Div Payout % - 126.26% - 103.55% - 104.71% - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 166,651 161,534 154,911 150,308 144,246 142,511 137,522 13.70%
NOSH 275,321 266,515 265,032 264,023 262,361 260,104 259,868 3.93%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 13.20% 11.10% 18.63% 11.51% 13.78% 13.31% 19.48% -
ROE 3.60% 3.27% 5.20% 2.97% 3.62% 3.49% 5.74% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 14.40 13.72 15.62 12.77 13.92 13.59 14.72 -1.45%
EPS 2.18 1.98 3.04 1.69 1.99 1.91 3.04 -19.93%
DPS 0.00 2.50 0.00 1.75 0.00 2.00 0.00 -
NAPS 0.6053 0.6061 0.5845 0.5693 0.5498 0.5479 0.5292 9.39%
Adjusted Per Share Value based on latest NOSH - 264,023
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 2.04 1.88 2.13 1.73 1.88 1.81 1.96 2.71%
EPS 0.31 0.27 0.41 0.23 0.27 0.26 0.41 -17.04%
DPS 0.00 0.34 0.00 0.24 0.00 0.27 0.00 -
NAPS 0.0856 0.0829 0.0795 0.0772 0.0741 0.0732 0.0706 13.74%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 2.72 1.50 1.48 1.65 1.77 1.35 1.20 -
P/RPS 18.89 10.94 9.48 12.92 12.71 9.93 8.15 75.40%
P/EPS 124.77 75.76 48.68 97.63 88.94 70.68 39.47 115.84%
EY 0.80 1.32 2.05 1.02 1.12 1.41 2.53 -53.68%
DY 0.00 1.67 0.00 1.06 0.00 1.48 0.00 -
P/NAPS 4.49 2.47 2.53 2.90 3.22 2.46 2.27 57.76%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 15/09/14 16/06/14 07/03/14 05/12/13 18/09/13 13/06/13 08/03/13 -
Price 3.06 1.49 1.50 1.62 1.68 1.73 1.23 -
P/RPS 21.26 10.86 9.60 12.69 12.07 12.73 8.35 86.77%
P/EPS 140.37 75.25 49.34 95.86 84.42 90.58 40.46 129.69%
EY 0.71 1.33 2.03 1.04 1.18 1.10 2.47 -56.54%
DY 0.00 1.68 0.00 1.08 0.00 1.16 0.00 -
P/NAPS 5.06 2.46 2.57 2.85 3.06 3.16 2.32 68.42%

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