[BJFOOD] YoY Cumulative Quarter Result on 30-Apr-2013 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
13-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 32.69%
YoY- 67.43%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 554,363 376,780 150,369 121,915 88,598 71,938 60,415 44.64%
PBT 35,615 182,769 24,573 21,395 14,635 12,974 10,401 22.74%
Tax -18,073 -11,670 -4,460 -4,112 -3,651 -2,383 -1,721 47.92%
NP 17,542 171,099 20,113 17,283 10,984 10,591 8,680 12.42%
-
NP to SH 21,290 177,574 22,669 18,628 11,126 10,591 8,680 16.11%
-
Tax Rate 50.75% 6.39% 18.15% 19.22% 24.95% 18.37% 16.55% -
Total Cost 536,821 205,681 130,256 104,632 77,614 61,347 51,735 47.63%
-
Net Worth 396,722 343,922 159,850 124,766 55,509 50,763 40,190 46.41%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 15,965 18,765 11,231 7,986 6,391 4,242 - -
Div Payout % 74.99% 10.57% 49.54% 42.87% 57.45% 40.05% - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 396,722 343,922 159,850 124,766 55,509 50,763 40,190 46.41%
NOSH 375,648 326,364 264,259 228,175 142,040 141,401 141,368 17.67%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 3.16% 45.41% 13.38% 14.18% 12.40% 14.72% 14.37% -
ROE 5.37% 51.63% 14.18% 14.93% 20.04% 20.86% 21.60% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 147.57 115.45 56.90 53.43 62.38 50.87 42.74 22.91%
EPS 5.66 54.41 8.58 8.17 7.83 7.49 6.14 -1.34%
DPS 4.25 5.75 4.25 3.50 4.50 3.00 0.00 -
NAPS 1.0561 1.0538 0.6049 0.5468 0.3908 0.359 0.2843 24.42%
Adjusted Per Share Value based on latest NOSH - 260,104
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 28.46 19.35 7.72 6.26 4.55 3.69 3.10 44.65%
EPS 1.09 9.12 1.16 0.96 0.57 0.54 0.45 15.87%
DPS 0.82 0.96 0.58 0.41 0.33 0.22 0.00 -
NAPS 0.2037 0.1766 0.0821 0.0641 0.0285 0.0261 0.0206 46.45%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 - -
Price 1.88 2.89 1.50 1.35 1.00 0.905 0.00 -
P/RPS 1.27 2.50 2.64 2.53 1.60 1.78 0.00 -
P/EPS 33.17 5.31 17.49 16.54 12.77 12.08 0.00 -
EY 3.01 18.83 5.72 6.05 7.83 8.28 0.00 -
DY 2.26 1.99 2.83 2.59 4.50 3.31 0.00 -
P/NAPS 1.78 2.74 2.48 2.47 2.56 2.52 0.00 -
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 10/06/16 15/06/15 16/06/14 13/06/13 13/06/12 09/06/11 - -
Price 1.88 2.59 1.49 1.73 1.16 0.885 0.00 -
P/RPS 1.27 2.24 2.62 3.24 1.86 1.74 0.00 -
P/EPS 33.17 4.76 17.37 21.19 14.81 11.82 0.00 -
EY 3.01 21.01 5.76 4.72 6.75 8.46 0.00 -
DY 2.26 2.22 2.85 2.02 3.88 3.39 0.00 -
P/NAPS 1.78 2.46 2.46 3.16 2.97 2.47 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