[BJFOOD] QoQ TTM Result on 31-Jan-2015 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
10-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 0.32%
YoY- 708.18%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 530,230 470,129 377,355 284,988 192,900 151,299 148,193 133.39%
PBT 40,430 196,940 194,252 189,192 185,339 25,097 25,022 37.57%
Tax -16,100 -15,409 -12,988 -9,361 -5,582 -4,216 -4,340 139.06%
NP 24,330 181,531 181,264 179,831 179,757 20,881 20,682 11.40%
-
NP to SH 27,362 184,761 184,657 183,522 182,938 23,798 23,017 12.18%
-
Tax Rate 39.82% 7.82% 6.69% 4.95% 3.01% 16.80% 17.34% -
Total Cost 505,900 288,598 196,091 105,157 13,143 130,418 127,511 149.98%
-
Net Worth 397,217 393,368 398,886 380,488 346,972 166,651 161,534 81.88%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 20,346 23,261 19,515 18,722 14,277 11,283 11,283 47.99%
Div Payout % 74.36% 12.59% 10.57% 10.20% 7.80% 47.41% 49.02% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 397,217 393,368 398,886 380,488 346,972 166,651 161,534 81.88%
NOSH 375,939 374,601 372,790 355,596 304,602 275,321 266,515 25.69%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 4.59% 38.61% 48.04% 63.10% 93.19% 13.80% 13.96% -
ROE 6.89% 46.97% 46.29% 48.23% 52.72% 14.28% 14.25% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 141.04 125.50 101.22 80.14 63.33 54.95 55.60 85.68%
EPS 7.28 49.32 49.53 51.61 60.06 8.64 8.64 -10.76%
DPS 5.41 6.21 5.24 5.27 4.69 4.10 4.25 17.40%
NAPS 1.0566 1.0501 1.07 1.07 1.1391 0.6053 0.6061 44.70%
Adjusted Per Share Value based on latest NOSH - 355,596
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 27.22 24.14 19.38 14.63 9.90 7.77 7.61 133.34%
EPS 1.40 9.49 9.48 9.42 9.39 1.22 1.18 12.03%
DPS 1.04 1.19 1.00 0.96 0.73 0.58 0.58 47.43%
NAPS 0.2039 0.202 0.2048 0.1954 0.1782 0.0856 0.0829 81.91%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.50 2.33 2.89 3.00 2.83 2.72 1.50 -
P/RPS 1.77 1.86 2.86 3.74 4.47 4.95 2.70 -24.47%
P/EPS 34.35 4.72 5.83 5.81 4.71 31.47 17.37 57.35%
EY 2.91 21.17 17.14 17.20 21.22 3.18 5.76 -36.48%
DY 2.16 2.67 1.81 1.76 1.66 1.51 2.83 -16.44%
P/NAPS 2.37 2.22 2.70 2.80 2.48 4.49 2.47 -2.71%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 09/12/15 11/09/15 15/06/15 10/03/15 09/12/14 15/09/14 16/06/14 -
Price 2.33 2.14 2.59 2.80 2.79 3.06 1.49 -
P/RPS 1.65 1.71 2.56 3.49 4.41 5.57 2.68 -27.56%
P/EPS 32.01 4.34 5.23 5.43 4.65 35.40 17.25 50.83%
EY 3.12 23.05 19.12 18.43 21.53 2.82 5.80 -33.78%
DY 2.32 2.90 2.02 1.88 1.68 1.34 2.85 -12.78%
P/NAPS 2.21 2.04 2.42 2.62 2.45 5.06 2.46 -6.87%

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