[BJFOOD] YoY Quarter Result on 30-Apr-2012 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
13-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- -40.3%
YoY- 2.48%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 128,921 36,554 35,348 24,140 17,752 16,285 51.21%
PBT 10,061 5,001 6,485 3,488 2,470 3,635 22.56%
Tax -4,572 -945 -1,781 -1,075 35 -710 45.10%
NP 5,489 4,056 4,704 2,413 2,505 2,925 13.40%
-
NP to SH 6,412 5,277 4,968 2,567 2,505 2,925 16.98%
-
Tax Rate 45.44% 18.90% 27.46% 30.82% -1.42% 19.53% -
Total Cost 123,432 32,498 30,644 21,727 15,247 13,360 55.96%
-
Net Worth 398,886 161,534 142,511 55,960 50,807 40,172 58.22%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 7,455 6,662 5,202 3,565 4,245 - -
Div Payout % 116.28% 126.26% 104.71% 138.89% 169.49% - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 398,886 161,534 142,511 55,960 50,807 40,172 58.22%
NOSH 372,790 266,515 260,104 142,611 141,525 141,304 21.39%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 4.26% 11.10% 13.31% 10.00% 14.11% 17.96% -
ROE 1.61% 3.27% 3.49% 4.59% 4.93% 7.28% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 34.58 13.72 13.59 16.93 12.54 11.52 24.57%
EPS 1.72 1.98 1.91 1.80 1.77 2.07 -3.63%
DPS 2.00 2.50 2.00 2.50 3.00 0.00 -
NAPS 1.07 0.6061 0.5479 0.3924 0.359 0.2843 30.33%
Adjusted Per Share Value based on latest NOSH - 142,611
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 6.62 1.88 1.81 1.24 0.91 0.84 51.08%
EPS 0.33 0.27 0.26 0.13 0.13 0.15 17.07%
DPS 0.38 0.34 0.27 0.18 0.22 0.00 -
NAPS 0.2048 0.0829 0.0732 0.0287 0.0261 0.0206 58.26%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 - -
Price 2.89 1.50 1.35 1.00 0.905 0.00 -
P/RPS 8.36 10.94 9.93 5.91 7.21 0.00 -
P/EPS 168.02 75.76 70.68 55.56 51.13 0.00 -
EY 0.60 1.32 1.41 1.80 1.96 0.00 -
DY 0.69 1.67 1.48 2.50 3.31 0.00 -
P/NAPS 2.70 2.47 2.46 2.55 2.52 0.00 -
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 15/06/15 16/06/14 13/06/13 13/06/12 09/06/11 - -
Price 2.59 1.49 1.73 1.16 0.885 0.00 -
P/RPS 7.49 10.86 12.73 6.85 7.06 0.00 -
P/EPS 150.58 75.25 90.58 64.44 50.00 0.00 -
EY 0.66 1.33 1.10 1.55 2.00 0.00 -
DY 0.77 1.68 1.16 2.16 3.39 0.00 -
P/NAPS 2.42 2.46 3.16 2.96 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