[BJFOOD] YoY Cumulative Quarter Result on 31-Oct-2010 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 58.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 70,245 48,308 38,294 33,115 28.45%
PBT 11,241 6,978 5,675 5,097 30.13%
Tax -2,326 -1,170 -1,193 -1,000 32.46%
NP 8,915 5,808 4,482 4,097 29.55%
-
NP to SH 9,683 6,139 4,482 4,097 33.16%
-
Tax Rate 20.69% 16.77% 21.02% 19.62% -
Total Cost 61,330 42,500 33,812 29,018 28.30%
-
Net Worth 149,391 100,557 51,330 0 -
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 4,592 2,942 2,836 - -
Div Payout % 47.43% 47.92% 63.29% - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 149,391 100,557 51,330 0 -
NOSH 262,411 196,134 141,835 141,275 22.90%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 12.69% 12.02% 11.70% 12.37% -
ROE 6.48% 6.10% 8.73% 0.00% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 26.77 24.63 27.00 23.44 4.52%
EPS 3.69 3.13 3.16 2.90 8.35%
DPS 1.75 1.50 2.00 0.00 -
NAPS 0.5693 0.5127 0.3619 0.00 -
Adjusted Per Share Value based on latest NOSH - 141,886
31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 3.61 2.48 1.97 1.70 28.50%
EPS 0.50 0.32 0.23 0.21 33.49%
DPS 0.24 0.15 0.15 0.00 -
NAPS 0.0767 0.0516 0.0264 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/13 31/10/12 31/10/11 - -
Price 1.65 1.29 0.89 0.00 -
P/RPS 6.16 5.24 3.30 0.00 -
P/EPS 44.72 41.21 28.16 0.00 -
EY 2.24 2.43 3.55 0.00 -
DY 1.06 1.16 2.25 0.00 -
P/NAPS 2.90 2.52 2.46 0.00 -
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 05/12/13 13/12/12 08/12/11 - -
Price 1.62 1.35 0.99 0.00 -
P/RPS 6.05 5.48 3.67 0.00 -
P/EPS 43.90 43.13 31.33 0.00 -
EY 2.28 2.32 3.19 0.00 -
DY 1.08 1.11 2.02 0.00 -
P/NAPS 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