[BJFOOD] YoY Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 86,567 64,458 54,186 44,130 25.15%
PBT 15,944 11,151 10,504 6,766 33.03%
Tax -2,683 -2,364 -2,418 -1,011 38.40%
NP 13,261 8,787 8,086 5,755 32.04%
-
NP to SH 14,039 8,782 8,086 5,755 34.57%
-
Tax Rate 16.83% 21.20% 23.02% 14.94% -
Total Cost 73,306 55,671 46,100 38,375 24.05%
-
Net Worth 115,185 52,933 48,176 0 -
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 3,264 2,837 - - -
Div Payout % 23.26% 32.31% - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 115,185 52,933 48,176 0 -
NOSH 217,658 141,873 141,363 141,400 15.44%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 15.32% 13.63% 14.92% 13.04% -
ROE 12.19% 16.59% 16.78% 0.00% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 39.77 45.43 38.33 31.21 8.40%
EPS 6.45 6.19 5.72 4.07 16.57%
DPS 1.50 2.00 0.00 0.00 -
NAPS 0.5292 0.3731 0.3408 0.00 -
Adjusted Per Share Value based on latest NOSH - 141,521
31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 4.44 3.31 2.78 2.27 25.03%
EPS 0.72 0.45 0.42 0.30 33.85%
DPS 0.17 0.15 0.00 0.00 -
NAPS 0.0591 0.0272 0.0247 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 31/01/13 31/01/12 - - -
Price 1.20 1.07 0.00 0.00 -
P/RPS 3.02 2.36 0.00 0.00 -
P/EPS 18.60 17.29 0.00 0.00 -
EY 5.37 5.79 0.00 0.00 -
DY 1.25 1.87 0.00 0.00 -
P/NAPS 2.27 2.87 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 08/03/13 08/03/12 03/03/11 - -
Price 1.23 1.08 0.00 0.00 -
P/RPS 3.09 2.38 0.00 0.00 -
P/EPS 19.07 17.45 0.00 0.00 -
EY 5.24 5.73 0.00 0.00 -
DY 1.22 1.85 0.00 0.00 -
P/NAPS 2.32 2.89 0.00 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