[BJFOOD] YoY Cumulative Quarter 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- -71.97%
YoY- 131.43%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 141,370 132,410 39,636 36,530 24,740 20,117 17,383 41.76%
PBT 7,448 8,945 6,257 6,182 2,998 3,843 3,093 15.75%
Tax -3,118 -3,445 -1,024 -1,148 -840 -985 -500 35.63%
NP 4,330 5,500 5,233 5,034 2,158 2,858 2,593 8.91%
-
NP to SH 5,002 6,106 6,002 5,221 2,256 2,858 2,593 11.56%
-
Tax Rate 41.86% 38.51% 16.37% 18.57% 28.02% 25.63% 16.17% -
Total Cost 137,040 126,910 34,403 31,496 22,582 17,259 14,790 44.87%
-
Net Worth 401,372 393,368 166,651 144,246 54,934 49,709 0 -
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 1,894 3,746 - - - - - -
Div Payout % 37.88% 61.35% - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 401,372 393,368 166,651 144,246 54,934 49,709 0 -
NOSH 378,939 374,601 275,321 262,361 143,694 142,189 141,693 17.79%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 3.06% 4.15% 13.20% 13.78% 8.72% 14.21% 14.92% -
ROE 1.25% 1.55% 3.60% 3.62% 4.11% 5.75% 0.00% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 37.31 35.35 14.40 13.92 17.22 14.15 12.27 20.34%
EPS 1.32 1.63 2.18 1.99 1.57 2.01 1.83 -5.29%
DPS 0.50 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0592 1.0501 0.6053 0.5498 0.3823 0.3496 0.00 -
Adjusted Per Share Value based on latest NOSH - 262,361
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 7.26 6.80 2.04 1.88 1.27 1.03 0.89 41.83%
EPS 0.26 0.31 0.31 0.27 0.12 0.15 0.13 12.23%
DPS 0.10 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2061 0.202 0.0856 0.0741 0.0282 0.0255 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 - -
Price 1.67 2.33 2.72 1.77 0.975 0.88 0.00 -
P/RPS 4.48 6.59 18.89 12.71 5.66 6.22 0.00 -
P/EPS 126.52 142.94 124.77 88.94 62.10 43.78 0.00 -
EY 0.79 0.70 0.80 1.12 1.61 2.28 0.00 -
DY 0.30 0.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 2.22 4.49 3.22 2.55 2.52 0.00 -
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 07/09/16 11/09/15 15/09/14 18/09/13 06/09/12 08/09/11 - -
Price 1.64 2.14 3.06 1.68 1.12 0.855 0.00 -
P/RPS 4.40 6.05 21.26 12.07 6.51 6.04 0.00 -
P/EPS 124.24 131.29 140.37 84.42 71.34 42.54 0.00 -
EY 0.80 0.76 0.71 1.18 1.40 2.35 0.00 -
DY 0.30 0.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.04 5.06 3.06 2.93 2.45 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