[BJFOOD] QoQ Annualized Quarter Result on 30-Sep-2023 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
15-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -26.4%
YoY- -45.16%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 730,302 799,649 922,174 1,114,136 1,115,966 1,125,624 1,156,744 -26.42%
PBT -87,336 -59,528 -22,972 113,280 156,517 169,970 204,184 -
Tax -688 -5,304 -13,662 -39,236 -55,303 -57,841 -66,384 -95.25%
NP -88,024 -64,832 -36,634 74,044 101,214 112,129 137,800 -
-
NP to SH -91,516 -71,085 -47,108 76,108 103,408 114,834 140,372 -
-
Tax Rate - - - 34.64% 35.33% 34.03% 32.51% -
Total Cost 818,326 864,481 958,808 1,040,092 1,014,752 1,013,494 1,018,944 -13.61%
-
Net Worth 391,565 431,790 457,304 503,299 493,125 484,879 502,247 -15.30%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 7,760 10,394 15,466 30,875 61,399 70,170 87,713 -80.17%
Div Payout % 0.00% 0.00% 0.00% 40.57% 59.38% 61.11% 62.49% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 391,565 431,790 457,304 503,299 493,125 484,879 502,247 -15.30%
NOSH 1,947,632 1,947,632 1,947,632 1,947,632 1,947,632 1,947,632 1,947,632 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -12.05% -8.11% -3.97% 6.65% 9.07% 9.96% 11.91% -
ROE -23.37% -16.46% -10.30% 15.12% 20.97% 23.68% 27.95% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 41.40 45.13 52.47 63.51 63.61 64.16 65.94 -26.69%
EPS -5.19 -4.04 -2.68 4.32 5.88 6.53 7.96 -
DPS 0.44 0.59 0.88 1.76 3.50 4.00 5.00 -80.24%
NAPS 0.222 0.2437 0.2602 0.2869 0.2811 0.2764 0.2863 -15.61%
Adjusted Per Share Value based on latest NOSH - 1,947,632
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 37.50 41.06 47.35 57.20 57.30 57.79 59.39 -26.42%
EPS -4.70 -3.65 -2.42 3.91 5.31 5.90 7.21 -
DPS 0.40 0.53 0.79 1.59 3.15 3.60 4.50 -80.11%
NAPS 0.201 0.2217 0.2348 0.2584 0.2532 0.249 0.2579 -15.32%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.54 0.59 0.60 0.75 0.61 0.92 1.04 -
P/RPS 1.30 1.31 1.14 1.18 0.96 1.43 1.58 -12.20%
P/EPS -10.41 -14.71 -22.38 17.29 10.35 14.05 13.00 -
EY -9.61 -6.80 -4.47 5.78 9.66 7.12 7.69 -
DY 0.81 0.99 1.47 2.35 5.74 4.35 4.81 -69.53%
P/NAPS 2.43 2.42 2.31 2.61 2.17 3.33 3.63 -23.49%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 23/05/24 21/02/24 15/11/23 14/08/23 18/05/23 13/02/23 -
Price 0.505 0.605 0.57 0.685 0.67 0.825 1.13 -
P/RPS 1.22 1.34 1.09 1.08 1.05 1.29 1.71 -20.17%
P/EPS -9.73 -15.08 -21.27 15.79 11.37 12.60 14.12 -
EY -10.27 -6.63 -4.70 6.33 8.80 7.93 7.08 -
DY 0.87 0.97 1.54 2.57 5.22 4.85 4.42 -66.19%
P/NAPS 2.27 2.48 2.19 2.39 2.38 2.98 3.95 -30.90%

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