[BJFOOD] YoY Annualized 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- -7.27%
YoY- 57.73%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 580,964 535,654 229,904 140,490 96,616 76,588 66,230 43.56%
PBT 30,010 35,472 343,116 22,482 13,956 11,350 10,194 19.69%
Tax -13,284 -13,360 -7,136 -4,652 -2,340 -2,386 -2,000 37.06%
NP 16,726 22,112 335,980 17,830 11,616 8,964 8,194 12.61%
-
NP to SH 20,072 24,618 339,208 19,366 12,278 8,964 8,194 16.08%
-
Tax Rate 44.27% 37.66% 2.08% 20.69% 16.77% 21.02% 19.62% -
Total Cost 564,238 513,542 -106,076 122,660 85,000 67,624 58,036 46.04%
-
Net Worth 400,647 396,514 329,967 149,391 100,557 51,330 0 -
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 11,318 16,887 14,483 9,184 5,884 5,673 - -
Div Payout % 56.39% 68.60% 4.27% 47.43% 47.92% 63.29% - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 400,647 396,514 329,967 149,391 100,557 51,330 0 -
NOSH 377,293 375,274 289,673 262,411 196,134 141,835 141,275 17.77%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 2.88% 4.13% 146.14% 12.69% 12.02% 11.70% 12.37% -
ROE 5.01% 6.21% 102.80% 12.96% 12.21% 17.46% 0.00% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 153.98 142.74 79.37 53.54 49.26 54.00 46.88 21.89%
EPS 5.32 6.56 117.10 7.38 6.26 6.32 5.80 -1.42%
DPS 3.00 4.50 5.00 3.50 3.00 4.00 0.00 -
NAPS 1.0619 1.0566 1.1391 0.5693 0.5127 0.3619 0.00 -
Adjusted Per Share Value based on latest NOSH - 264,023
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 29.83 27.50 11.80 7.21 4.96 3.93 3.40 43.56%
EPS 1.03 1.26 17.42 0.99 0.63 0.46 0.42 16.11%
DPS 0.58 0.87 0.74 0.47 0.30 0.29 0.00 -
NAPS 0.2057 0.2036 0.1694 0.0767 0.0516 0.0264 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 - -
Price 1.78 2.50 2.83 1.65 1.29 0.89 0.00 -
P/RPS 1.16 1.75 3.57 3.08 2.62 1.65 0.00 -
P/EPS 33.46 38.11 2.42 22.36 20.61 14.08 0.00 -
EY 2.99 2.62 41.38 4.47 4.85 7.10 0.00 -
DY 1.69 1.80 1.77 2.12 2.33 4.49 0.00 -
P/NAPS 1.68 2.37 2.48 2.90 2.52 2.46 0.00 -
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 06/12/16 09/12/15 09/12/14 05/12/13 13/12/12 08/12/11 - -
Price 1.62 2.33 2.79 1.62 1.35 0.99 0.00 -
P/RPS 1.05 1.63 3.52 3.03 2.74 1.83 0.00 -
P/EPS 30.45 35.52 2.38 21.95 21.57 15.66 0.00 -
EY 3.28 2.82 41.97 4.56 4.64 6.38 0.00 -
DY 1.85 1.93 1.79 2.16 2.22 4.04 0.00 -
P/NAPS 1.53 2.21 2.45 2.85 2.63 2.74 0.00 -

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