[BJFOOD] YoY TTM 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- 14.46%
YoY- 67.48%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 554,146 377,355 148,193 121,915 88,598 71,938 50.36%
PBT 36,439 194,252 25,022 22,429 14,639 12,973 22.91%
Tax -16,725 -12,988 -4,340 -4,464 -3,439 -2,070 51.80%
NP 19,714 181,264 20,682 17,965 11,200 10,903 12.56%
-
NP to SH 22,877 184,657 23,017 19,007 11,349 10,903 15.95%
-
Tax Rate 45.90% 6.69% 17.34% 19.90% 23.49% 15.96% -
Total Cost 534,432 196,091 127,511 103,950 77,398 61,035 54.26%
-
Net Worth 319,806 398,886 161,534 142,511 55,960 50,807 44.41%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 15,218 19,515 11,283 8,530 6,414 4,245 29.05%
Div Payout % 66.52% 10.57% 49.02% 44.88% 56.52% 38.94% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 319,806 398,886 161,534 142,511 55,960 50,807 44.41%
NOSH 301,619 372,790 266,515 260,104 142,611 141,525 16.31%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 3.56% 48.04% 13.96% 14.74% 12.64% 15.16% -
ROE 7.15% 46.29% 14.25% 13.34% 20.28% 21.46% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 183.72 101.22 55.60 46.87 62.13 50.83 29.26%
EPS 7.58 49.53 8.64 7.31 7.96 7.70 -0.31%
DPS 5.05 5.24 4.25 3.28 4.50 3.00 10.96%
NAPS 1.0603 1.07 0.6061 0.5479 0.3924 0.359 24.15%
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 CAGR
RPS 28.45 19.38 7.61 6.26 4.55 3.69 50.38%
EPS 1.17 9.48 1.18 0.98 0.58 0.56 15.85%
DPS 0.78 1.00 0.58 0.44 0.33 0.22 28.76%
NAPS 0.1642 0.2048 0.0829 0.0732 0.0287 0.0261 44.40%
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 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 -
P/RPS 1.02 2.86 2.70 2.88 1.61 1.78 -10.52%
P/EPS 24.79 5.83 17.37 18.47 12.57 11.75 16.08%
EY 4.03 17.14 5.76 5.41 7.96 8.51 -13.87%
DY 2.68 1.81 2.83 2.43 4.50 3.31 -4.13%
P/NAPS 1.77 2.70 2.47 2.46 2.55 2.52 -6.81%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 10/06/16 15/06/15 16/06/14 13/06/13 13/06/12 - -
Price 1.88 2.59 1.49 1.73 1.16 0.00 -
P/RPS 1.02 2.56 2.68 3.69 1.87 0.00 -
P/EPS 24.79 5.23 17.25 23.67 14.58 0.00 -
EY 4.03 19.12 5.80 4.22 6.86 0.00 -
DY 2.68 2.02 2.85 1.90 3.88 0.00 -
P/NAPS 1.77 2.42 2.46 3.16 2.96 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