[BJFOOD] YoY 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- -37.11%
YoY- 93.53%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 139,046 128,921 36,554 35,348 24,140 17,752 16,285 42.91%
PBT 7,666 10,061 5,001 6,485 3,488 2,470 3,635 13.22%
Tax -5,663 -4,572 -945 -1,781 -1,075 35 -710 41.30%
NP 2,003 5,489 4,056 4,704 2,413 2,505 2,925 -6.11%
-
NP to SH 3,167 6,412 5,277 4,968 2,567 2,505 2,925 1.33%
-
Tax Rate 73.87% 45.44% 18.90% 27.46% 30.82% -1.42% 19.53% -
Total Cost 137,043 123,432 32,498 30,644 21,727 15,247 13,360 47.35%
-
Net Worth 319,806 398,886 161,534 142,511 55,960 50,807 40,172 41.26%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 3,016 7,455 6,662 5,202 3,565 4,245 - -
Div Payout % 95.24% 116.28% 126.26% 104.71% 138.89% 169.49% - -
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 319,806 398,886 161,534 142,511 55,960 50,807 40,172 41.26%
NOSH 301,619 372,790 266,515 260,104 142,611 141,525 141,304 13.45%
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 1.44% 4.26% 11.10% 13.31% 10.00% 14.11% 17.96% -
ROE 0.99% 1.61% 3.27% 3.49% 4.59% 4.93% 7.28% -
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 46.10 34.58 13.72 13.59 16.93 12.54 11.52 25.97%
EPS 1.05 1.72 1.98 1.91 1.80 1.77 2.07 -10.68%
DPS 1.00 2.00 2.50 2.00 2.50 3.00 0.00 -
NAPS 1.0603 1.07 0.6061 0.5479 0.3924 0.359 0.2843 24.50%
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 7.14 6.62 1.88 1.81 1.24 0.91 0.84 42.81%
EPS 0.16 0.33 0.27 0.26 0.13 0.13 0.15 1.08%
DPS 0.15 0.38 0.34 0.27 0.18 0.22 0.00 -
NAPS 0.1642 0.2048 0.0829 0.0732 0.0287 0.0261 0.0206 41.29%
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 4.08 8.36 10.94 9.93 5.91 7.21 0.00 -
P/EPS 179.05 168.02 75.76 70.68 55.56 51.13 0.00 -
EY 0.56 0.60 1.32 1.41 1.80 1.96 0.00 -
DY 0.53 0.69 1.67 1.48 2.50 3.31 0.00 -
P/NAPS 1.77 2.70 2.47 2.46 2.55 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 4.08 7.49 10.86 12.73 6.85 7.06 0.00 -
P/EPS 179.05 150.58 75.25 90.58 64.44 50.00 0.00 -
EY 0.56 0.66 1.33 1.10 1.55 2.00 0.00 -
DY 0.53 0.77 1.68 1.16 2.16 3.39 0.00 -
P/NAPS 1.77 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