[BJFOOD] QoQ TTM Result on 31-Jul-2013 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
18-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 15.6%
YoY- 104.45%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 148,193 146,987 143,852 133,705 121,915 110,707 98,612 31.29%
PBT 25,022 26,506 26,692 25,613 22,429 19,432 15,942 35.16%
Tax -4,340 -5,176 -5,620 -4,772 -4,464 -3,758 -3,416 17.35%
NP 20,682 21,330 21,072 20,841 17,965 15,674 12,526 39.82%
-
NP to SH 23,017 22,708 22,551 21,972 19,007 16,606 13,006 46.46%
-
Tax Rate 17.34% 19.53% 21.05% 18.63% 19.90% 19.34% 21.43% -
Total Cost 127,511 125,657 122,780 112,864 103,950 95,033 86,086 30.03%
-
Net Worth 161,534 154,911 150,308 144,246 142,511 137,522 113,760 26.41%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 11,283 9,822 9,822 8,530 8,530 6,893 6,893 39.01%
Div Payout % 49.02% 43.26% 43.56% 38.82% 44.88% 41.51% 53.00% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 161,534 154,911 150,308 144,246 142,511 137,522 113,760 26.41%
NOSH 266,515 265,032 264,023 262,361 260,104 259,868 221,885 13.03%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 13.96% 14.51% 14.65% 15.59% 14.74% 14.16% 12.70% -
ROE 14.25% 14.66% 15.00% 15.23% 13.34% 12.08% 11.43% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 55.60 55.46 54.48 50.96 46.87 42.60 44.44 16.15%
EPS 8.64 8.57 8.54 8.37 7.31 6.39 5.86 29.63%
DPS 4.25 3.75 3.75 3.25 3.28 2.65 3.11 23.21%
NAPS 0.6061 0.5845 0.5693 0.5498 0.5479 0.5292 0.5127 11.83%
Adjusted Per Share Value based on latest NOSH - 262,361
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 7.61 7.55 7.39 6.87 6.26 5.68 5.06 31.36%
EPS 1.18 1.17 1.16 1.13 0.98 0.85 0.67 45.98%
DPS 0.58 0.50 0.50 0.44 0.44 0.35 0.35 40.16%
NAPS 0.0829 0.0795 0.0772 0.0741 0.0732 0.0706 0.0584 26.38%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.50 1.48 1.65 1.77 1.35 1.20 1.29 -
P/RPS 2.70 2.67 3.03 3.47 2.88 2.82 2.90 -4.66%
P/EPS 17.37 17.27 19.32 21.14 18.47 18.78 22.01 -14.63%
EY 5.76 5.79 5.18 4.73 5.41 5.33 4.54 17.24%
DY 2.83 2.53 2.27 1.84 2.43 2.21 2.41 11.33%
P/NAPS 2.47 2.53 2.90 3.22 2.46 2.27 2.52 -1.33%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 16/06/14 07/03/14 05/12/13 18/09/13 13/06/13 08/03/13 13/12/12 -
Price 1.49 1.50 1.62 1.68 1.73 1.23 1.35 -
P/RPS 2.68 2.70 2.97 3.30 3.69 2.89 3.04 -8.08%
P/EPS 17.25 17.51 18.97 20.06 23.67 19.25 23.03 -17.56%
EY 5.80 5.71 5.27 4.98 4.22 5.20 4.34 21.39%
DY 2.85 2.50 2.31 1.94 1.90 2.16 2.30 15.41%
P/NAPS 2.46 2.57 2.85 3.06 3.16 2.32 2.63 -4.36%

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