[BJFOOD] QoQ TTM Result on 31-Jul-2012 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
06-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -5.3%
YoY- -3.77%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 121,915 110,707 98,612 93,221 88,598 82,210 77,117 35.74%
PBT 22,429 19,432 15,942 13,794 14,639 13,621 13,551 39.96%
Tax -4,464 -3,758 -3,416 -3,294 -3,439 -2,329 -2,263 57.35%
NP 17,965 15,674 12,526 10,500 11,200 11,292 11,288 36.35%
-
NP to SH 19,007 16,606 13,006 10,747 11,349 11,287 11,288 41.58%
-
Tax Rate 19.90% 19.34% 21.43% 23.88% 23.49% 17.10% 16.70% -
Total Cost 103,950 95,033 86,086 82,721 77,398 70,918 65,829 35.64%
-
Net Worth 142,511 137,522 113,760 54,934 55,960 52,948 51,554 97.08%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 8,530 6,893 6,893 6,414 6,414 7,094 7,094 13.08%
Div Payout % 44.88% 41.51% 53.00% 59.69% 56.52% 62.86% 62.85% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 142,511 137,522 113,760 54,934 55,960 52,948 51,554 97.08%
NOSH 260,104 259,868 221,885 143,694 142,611 141,914 142,456 49.44%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 14.74% 14.16% 12.70% 11.26% 12.64% 13.74% 14.64% -
ROE 13.34% 12.08% 11.43% 19.56% 20.28% 21.32% 21.90% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 46.87 42.60 44.44 64.87 62.13 57.93 54.13 -9.16%
EPS 7.31 6.39 5.86 7.48 7.96 7.95 7.92 -5.20%
DPS 3.28 2.65 3.11 4.50 4.50 5.00 5.00 -24.52%
NAPS 0.5479 0.5292 0.5127 0.3823 0.3924 0.3731 0.3619 31.88%
Adjusted Per Share Value based on latest NOSH - 143,694
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 6.26 5.68 5.06 4.79 4.55 4.22 3.96 35.73%
EPS 0.98 0.85 0.67 0.55 0.58 0.58 0.58 41.90%
DPS 0.44 0.35 0.35 0.33 0.33 0.36 0.36 14.32%
NAPS 0.0732 0.0706 0.0584 0.0282 0.0287 0.0272 0.0265 96.99%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.35 1.20 1.29 0.975 1.00 1.07 0.89 -
P/RPS 2.88 2.82 2.90 1.50 1.61 1.85 1.64 45.60%
P/EPS 18.47 18.78 22.01 13.04 12.57 13.45 11.23 39.37%
EY 5.41 5.33 4.54 7.67 7.96 7.43 8.90 -28.26%
DY 2.43 2.21 2.41 4.62 4.50 4.67 5.62 -42.84%
P/NAPS 2.46 2.27 2.52 2.55 2.55 2.87 2.46 0.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 13/06/13 08/03/13 13/12/12 06/09/12 13/06/12 08/03/12 08/12/11 -
Price 1.73 1.23 1.35 1.12 1.16 1.08 0.99 -
P/RPS 3.69 2.89 3.04 1.73 1.87 1.86 1.83 59.67%
P/EPS 23.67 19.25 23.03 14.98 14.58 13.58 12.49 53.20%
EY 4.22 5.20 4.34 6.68 6.86 7.36 8.00 -34.74%
DY 1.90 2.16 2.30 4.02 3.88 4.63 5.05 -47.91%
P/NAPS 3.16 2.32 2.63 2.93 2.96 2.89 2.74 9.98%

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