[BJFOOD] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Stock

[BJFOOD] BERJAYA FOOD BERHAD

Announcement Date

12-Nov-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

30-Sep-2020 [#1]

Profit Trend

QoQ- 319.22%

YoY- 125.09%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Annualized Quarter Result
Revenue	717,266	715,396	709,638	722,888	634,719	697,537	729,112	-1.08%
YoY %	0.26%	0.81%	-1.83%	13.89%	-9.01%	-4.33%	-	-
Horiz. %	98.38%	98.12%	97.33%	99.15%	87.05%	95.67%	100.00%	-
PBT	74,374	69,316	67,552	67,956	-7,597	27,928	43,418	43.21%
YoY %	7.30%	2.61%	-0.59%	994.51%	-127.20%	-35.68%	-	-
Horiz. %	171.30%	159.65%	155.59%	156.52%	-17.50%	64.32%	100.00%	-
Tax	-28,390	-26,236	-25,058	-26,452	-11,776	-13,594	-18,224	34.42%
YoY %	-8.21%	-4.70%	5.27%	-124.63%	13.37%	25.41%	-	-
Horiz. %	155.78%	143.96%	137.50%	145.15%	64.62%	74.59%	100.00%	-
NP	45,984	43,080	42,494	41,504	-19,373	14,333	25,194	49.40%
YoY %	6.74%	1.38%	2.39%	314.24%	-235.16%	-43.11%	-	-
Horiz. %	182.52%	170.99%	168.67%	164.74%	-76.90%	56.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,364	44,132	42,986	41,488	-18,925	14,981	25,242	52.18%
YoY %	7.32%	2.67%	3.61%	319.22%	-226.33%	-40.65%	-	-
Horiz. %	187.64%	174.84%	170.30%	164.36%	-74.97%	59.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.17%	37.85%	37.09%	38.93%	-	48.68%	41.97%	-
YoY %	0.85%	2.05%	-4.73%	0.00%	-	15.99%	-	-
Horiz. %	90.95%	90.18%	88.37%	92.76%	-	115.99%	100.00%	-
Total Cost	671,282	672,316	667,144	681,384	654,092	683,204	703,918	-3.11%
YoY %	-0.15%	0.78%	-2.09%	4.17%	-4.26%	-2.94%	-	-
Horiz. %	95.36%	95.51%	94.78%	96.80%	92.92%	97.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	370,694	363,347	352,760	343,426	333,628	364,648	372,402	-0.30%
YoY %	2.02%	3.00%	2.72%	2.94%	-8.51%	-2.08%	-	-
Horiz. %	99.54%	97.57%	94.73%	92.22%	89.59%	97.92%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Dividend
Div	10,658	9,454	7,080	7,074	7,074	9,461	14,291	-17.77%
YoY %	12.74%	33.53%	0.08%	0.00%	-25.23%	-33.80%	-	-
Horiz. %	74.58%	66.15%	49.54%	49.50%	49.50%	66.20%	100.00%	-
Div Payout %	22.50%	21.42%	16.47%	17.05%	0.00%	63.16%	56.62%	-
YoY %	5.04%	30.05%	-3.40%	0.00%	0.00%	11.55%	-	-
Horiz. %	39.74%	37.83%	29.09%	30.11%	0.00%	111.55%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Equity
Net Worth	370,694	363,347	352,760	343,426	333,628	364,648	372,402	-0.30%
YoY %	2.02%	3.00%	2.72%	2.94%	-8.51%	-2.08%	-	-
Horiz. %	99.54%	97.57%	94.73%	92.22%	89.59%	97.92%	100.00%	-
NOSH	383,620	382,513	382,346	382,142	382,142	382,142	382,142	0.25%
YoY %	0.29%	0.04%	0.05%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.39%	100.10%	100.05%	100.00%	100.00%	100.00%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Ratio Analysis
NP Margin	6.41%	6.02%	5.99%	5.74%	-3.05%	2.05%	3.46%	-
YoY %	6.48%	0.50%	4.36%	288.20%	-248.78%	-40.75%	-	-
Horiz. %	185.26%	173.99%	173.12%	165.90%	-88.15%	59.25%	100.00%	-
ROE	12.78%	12.15%	12.19%	12.08%	-5.67%	4.11%	6.78%	-
YoY %	5.19%	-0.33%	0.91%	313.05%	-237.96%	-39.38%	-	-
Horiz. %	188.50%	179.20%	179.79%	178.17%	-83.63%	60.62%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Per Share
RPS	201.89	201.77	200.44	204.37	179.44	196.59	204.07	-0.71%
YoY %	0.06%	0.66%	-1.92%	13.89%	-8.72%	-3.67%	-	-
Horiz. %	98.93%	98.87%	98.22%	100.15%	87.93%	96.33%	100.00%	-
EPS	13.36	12.47	12.14	11.72	-5.31	4.20	7.06	53.05%
YoY %	7.14%	2.72%	3.58%	320.72%	-226.43%	-40.51%	-	-
Horiz. %	189.24%	176.63%	171.95%	166.01%	-75.21%	59.49%	100.00%	-
DPS	3.00	2.67	2.00	2.00	2.00	2.67	4.00	-17.46%
YoY %	12.36%	33.50%	0.00%	0.00%	-25.09%	-33.25%	-	-
Horiz. %	75.00%	66.75%	50.00%	50.00%	50.00%	66.75%	100.00%	-
NAPS	1.0434	1.0248	0.9964	0.9709	0.9432	1.0277	1.0423	0.07%
YoY %	1.81%	2.85%	2.63%	2.94%	-8.22%	-1.40%	-	-
Horiz. %	100.11%	98.32%	95.60%	93.15%	90.49%	98.60%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 382,142
RPS	36.83	36.73	36.44	37.12	32.59	35.81	37.44	-1.09%
YoY %	0.27%	0.80%	-1.83%	13.90%	-8.99%	-4.35%	-	-
Horiz. %	98.37%	98.10%	97.33%	99.15%	87.05%	95.65%	100.00%	-
EPS	2.43	2.27	2.21	2.13	-0.97	0.77	1.30	51.80%
YoY %	7.05%	2.71%	3.76%	319.59%	-225.97%	-40.77%	-	-
Horiz. %	186.92%	174.62%	170.00%	163.85%	-74.62%	59.23%	100.00%	-
DPS	0.55	0.49	0.36	0.36	0.36	0.49	0.73	-17.21%
YoY %	12.24%	36.11%	0.00%	0.00%	-26.53%	-32.88%	-	-
Horiz. %	75.34%	67.12%	49.32%	49.32%	49.32%	67.12%	100.00%	-
NAPS	0.1903	0.1866	0.1811	0.1763	0.1713	0.1872	0.1912	-0.31%
YoY %	1.98%	3.04%	2.72%	2.92%	-8.49%	-2.09%	-	-
Horiz. %	99.53%	97.59%	94.72%	92.21%	89.59%	97.91%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	-
Price	1.95	1.86	1.60	1.15	1.10	1.16	1.38	-
P/RPS	0.97	0.92	0.80	0.56	0.61	0.59	0.68	26.74%
YoY %	5.43%	15.00%	42.86%	-8.20%	3.39%	-13.24%	-	-
Horiz. %	142.65%	135.29%	117.65%	82.35%	89.71%	86.76%	100.00%	-
P/EPS	14.63	14.94	13.18	9.80	-20.56	27.47	19.53	-17.53%
YoY %	-2.07%	13.35%	34.49%	147.67%	-174.85%	40.66%	-	-
Horiz. %	74.91%	76.50%	67.49%	50.18%	-105.27%	140.66%	100.00%	-
EY	6.84	6.69	7.59	10.20	-4.86	3.64	5.12	21.32%
YoY %	2.24%	-11.86%	-25.59%	309.88%	-233.52%	-28.91%	-	-
Horiz. %	133.59%	130.66%	148.24%	199.22%	-94.92%	71.09%	100.00%	-
DY	1.54	1.43	1.25	1.74	1.82	2.30	2.90	-34.44%
YoY %	7.69%	14.40%	-28.16%	-4.40%	-20.87%	-20.69%	-	-
Horiz. %	53.10%	49.31%	43.10%	60.00%	62.76%	79.31%	100.00%	-
P/NAPS	1.87	1.81	1.61	1.18	1.17	1.13	1.32	26.16%
YoY %	3.31%	12.42%	36.44%	0.85%	3.54%	-14.39%	-	-
Horiz. %	141.67%	137.12%	121.97%	89.39%	88.64%	85.61%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Announcement Date
Date	18/08/21	06/05/21	09/02/21	12/11/20	21/08/20	01/06/20	06/02/20	-
Price	1.91	1.94	1.51	1.14	1.15	1.09	1.27	-
P/RPS	0.95	0.96	0.75	0.56	0.64	0.55	0.62	32.94%
YoY %	-1.04%	28.00%	33.93%	-12.50%	16.36%	-11.29%	-	-
Horiz. %	153.23%	154.84%	120.97%	90.32%	103.23%	88.71%	100.00%	-
P/EPS	14.33	15.59	12.44	9.72	-21.49	25.82	17.98	-14.05%
YoY %	-8.08%	25.32%	27.98%	145.23%	-183.23%	43.60%	-	-
Horiz. %	79.70%	86.71%	69.19%	54.06%	-119.52%	143.60%	100.00%	-
EY	6.98	6.42	8.04	10.29	-4.65	3.87	5.56	16.38%
YoY %	8.72%	-20.15%	-21.87%	321.29%	-220.16%	-30.40%	-	-
Horiz. %	125.54%	115.47%	144.60%	185.07%	-83.63%	69.60%	100.00%	-
DY	1.57	1.37	1.32	1.75	1.74	2.45	3.15	-37.16%
YoY %	14.60%	3.79%	-24.57%	0.57%	-28.98%	-22.22%	-	-
Horiz. %	49.84%	43.49%	41.90%	55.56%	55.24%	77.78%	100.00%	-
P/NAPS	1.83	1.89	1.52	1.17	1.22	1.06	1.22	31.06%
YoY %	-3.17%	24.34%	29.91%	-4.10%	15.09%	-13.11%	-	-
Horiz. %	150.00%	154.92%	124.59%	95.90%	100.00%	86.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos