[BJFOOD] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock

[BJFOOD] BERJAYA FOOD BERHAD

Announcement Date

06-Feb-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Dec-2019 [#2]

Profit Trend

QoQ- 36.95%

YoY--%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	30/04/19	CAGR
Annualized Quarter Result
Revenue	722,888	634,719	697,537	729,112	721,740	789,190	740,105	-1.64%
YoY %	13.89%	-9.01%	-4.33%	1.02%	-8.55%	6.63%	-	-
Horiz. %	97.67%	85.76%	94.25%	98.51%	97.52%	106.63%	100.00%	-
PBT	67,956	-7,597	27,928	43,418	34,272	47,875	49,731	24.55%
YoY %	994.51%	-127.20%	-35.68%	26.69%	-28.41%	-3.73%	-	-
Horiz. %	136.65%	-15.28%	56.16%	87.31%	68.91%	96.27%	100.00%	-
Tax	-26,452	-11,776	-13,594	-18,224	-15,960	-21,555	-21,171	16.95%
YoY %	-124.63%	13.37%	25.41%	-14.19%	25.96%	-1.81%	-	-
Horiz. %	124.94%	55.62%	64.21%	86.08%	75.39%	101.81%	100.00%	-
NP	41,504	-19,373	14,333	25,194	18,312	26,320	28,560	30.06%
YoY %	314.24%	-235.16%	-43.11%	37.58%	-30.43%	-7.84%	-	-
Horiz. %	145.32%	-67.83%	50.19%	88.21%	64.12%	92.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,488	-18,925	14,981	25,242	18,432	26,509	28,697	29.59%
YoY %	319.22%	-226.33%	-40.65%	36.95%	-30.47%	-7.62%	-	-
Horiz. %	144.57%	-65.95%	52.20%	87.96%	64.23%	92.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.93%	-	48.68%	41.97%	46.57%	45.02%	42.57%	-
YoY %	0.00%	-	15.99%	-9.88%	3.44%	5.76%	-	-
Horiz. %	91.45%	-	114.35%	98.59%	109.40%	105.76%	100.00%	-
Total Cost	681,384	654,092	683,204	703,918	703,428	762,870	711,545	-3.00%
YoY %	4.17%	-4.26%	-2.94%	0.07%	-7.79%	7.21%	-	-
Horiz. %	95.76%	91.93%	96.02%	98.93%	98.86%	107.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	343,426	333,628	364,648	372,402	370,250	367,650	383,331	-7.43%
YoY %	2.94%	-8.51%	-2.08%	0.58%	0.71%	-4.09%	-	-
Horiz. %	89.59%	87.03%	95.13%	97.15%	96.59%	95.91%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	30/04/19	CAGR
Dividend
Div	7,074	7,074	9,461	14,291	14,345	14,350	16,082	-43.87%
YoY %	0.00%	-25.23%	-33.80%	-0.38%	-0.03%	-10.77%	-	-
Horiz. %	43.99%	43.99%	58.83%	88.86%	89.20%	89.23%	100.00%	-
Div Payout %	17.05%	0.00%	63.16%	56.62%	77.83%	54.13%	56.04%	-
YoY %	0.00%	0.00%	11.55%	-27.25%	43.78%	-3.41%	-	-
Horiz. %	30.42%	0.00%	112.71%	101.03%	138.88%	96.59%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	30/04/19	CAGR
Equity
Net Worth	343,426	333,628	364,648	372,402	370,250	367,650	383,331	-7.43%
YoY %	2.94%	-8.51%	-2.08%	0.58%	0.71%	-4.09%	-	-
Horiz. %	89.59%	87.03%	95.13%	97.15%	96.59%	95.91%	100.00%	-
NOSH	382,142	382,142	382,142	382,142	382,142	382,083	381,887	0.04%
YoY %	0.00%	0.00%	0.00%	0.00%	0.02%	0.05%	-	-
Horiz. %	100.07%	100.07%	100.07%	100.07%	100.07%	100.05%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	30/04/19	CAGR
Ratio Analysis
NP Margin	5.74%	-3.05%	2.05%	3.46%	2.54%	3.34%	3.86%	-
YoY %	288.20%	-248.78%	-40.75%	36.22%	-23.95%	-13.47%	-	-
Horiz. %	148.70%	-79.02%	53.11%	89.64%	65.80%	86.53%	100.00%	-
ROE	12.08%	-5.67%	4.11%	6.78%	4.98%	7.21%	7.49%	-
YoY %	313.05%	-237.96%	-39.38%	36.14%	-30.93%	-3.74%	-	-
Horiz. %	161.28%	-75.70%	54.87%	90.52%	66.49%	96.26%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	30/04/19	CAGR
Per Share
RPS	204.37	179.44	196.59	204.07	201.25	219.98	200.81	1.24%
YoY %	13.89%	-8.72%	-3.67%	1.40%	-8.51%	9.55%	-	-
Horiz. %	101.77%	89.36%	97.90%	101.62%	100.22%	109.55%	100.00%	-
EPS	11.72	-5.31	4.20	7.06	5.12	7.22	7.79	33.27%
YoY %	320.72%	-226.43%	-40.51%	37.89%	-29.09%	-7.32%	-	-
Horiz. %	150.45%	-68.16%	53.92%	90.63%	65.73%	92.68%	100.00%	-
DPS	2.00	2.00	2.67	4.00	4.00	4.00	4.36	-42.19%
YoY %	0.00%	-25.09%	-33.25%	0.00%	0.00%	-8.26%	-	-
Horiz. %	45.87%	45.87%	61.24%	91.74%	91.74%	91.74%	100.00%	-
NAPS	0.9709	0.9432	1.0277	1.0423	1.0324	1.0248	1.0401	-4.72%
YoY %	2.94%	-8.22%	-1.40%	0.96%	0.74%	-1.47%	-	-
Horiz. %	93.35%	90.68%	98.81%	100.21%	99.26%	98.53%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	30/04/19	CAGR
Adjusted Per Share Value based on latest NOSH - 382,142
RPS	37.12	32.59	35.81	37.44	37.06	40.52	38.00	-1.63%
YoY %	13.90%	-8.99%	-4.35%	1.03%	-8.54%	6.63%	-	-
Horiz. %	97.68%	85.76%	94.24%	98.53%	97.53%	106.63%	100.00%	-
EPS	2.13	-0.97	0.77	1.30	0.95	1.36	1.47	29.79%
YoY %	319.59%	-225.97%	-40.77%	36.84%	-30.15%	-7.48%	-	-
Horiz. %	144.90%	-65.99%	52.38%	88.44%	64.63%	92.52%	100.00%	-
DPS	0.36	0.36	0.49	0.73	0.74	0.74	0.83	-44.42%
YoY %	0.00%	-26.53%	-32.88%	-1.35%	0.00%	-10.84%	-	-
Horiz. %	43.37%	43.37%	59.04%	87.95%	89.16%	89.16%	100.00%	-
NAPS	0.1763	0.1713	0.1872	0.1912	0.1901	0.1888	0.1968	-7.44%
YoY %	2.92%	-8.49%	-2.09%	0.58%	0.69%	-4.07%	-	-
Horiz. %	89.58%	87.04%	95.12%	97.15%	96.60%	95.93%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	30/04/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	30/04/19	-
Price	1.15	1.10	1.16	1.38	1.40	1.66	1.78	-
P/RPS	0.56	0.61	0.59	0.68	0.70	0.75	0.89	-27.80%
YoY %	-8.20%	3.39%	-13.24%	-2.86%	-6.67%	-15.73%	-	-
Horiz. %	62.92%	68.54%	66.29%	76.40%	78.65%	84.27%	100.00%	-
P/EPS	9.80	-20.56	27.47	19.53	27.24	22.47	22.86	-44.88%
YoY %	147.67%	-174.85%	40.66%	-28.30%	21.23%	-1.71%	-	-
Horiz. %	42.87%	-89.94%	120.17%	85.43%	119.16%	98.29%	100.00%	-
EY	10.20	-4.86	3.64	5.12	3.67	4.45	4.37	81.50%
YoY %	309.88%	-233.52%	-28.91%	39.51%	-17.53%	1.83%	-	-
Horiz. %	233.41%	-111.21%	83.30%	117.16%	83.98%	101.83%	100.00%	-
DY	1.74	1.82	2.30	2.90	2.86	2.41	2.45	-21.38%
YoY %	-4.40%	-20.87%	-20.69%	1.40%	18.67%	-1.63%	-	-
Horiz. %	71.02%	74.29%	93.88%	118.37%	116.73%	98.37%	100.00%	-
P/NAPS	1.18	1.17	1.13	1.32	1.36	1.62	1.71	-22.96%
YoY %	0.85%	3.54%	-14.39%	-2.94%	-16.05%	-5.26%	-	-
Horiz. %	69.01%	68.42%	66.08%	77.19%	79.53%	94.74%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	30/04/19	CAGR
Price Multiplier on Announcement Date
Date	12/11/20	21/08/20	01/06/20	06/02/20	11/11/19	20/08/19	13/06/19	-
Price	1.14	1.15	1.09	1.27	1.37	1.57	1.77	-
P/RPS	0.56	0.64	0.55	0.62	0.68	0.71	0.88	-27.23%
YoY %	-12.50%	16.36%	-11.29%	-8.82%	-4.23%	-19.32%	-	-
Horiz. %	63.64%	72.73%	62.50%	70.45%	77.27%	80.68%	100.00%	-
P/EPS	9.72	-21.49	25.82	17.98	26.66	21.25	22.73	-44.97%
YoY %	145.23%	-183.23%	43.60%	-32.56%	25.46%	-6.51%	-	-
Horiz. %	42.76%	-94.54%	113.59%	79.10%	117.29%	93.49%	100.00%	-
EY	10.29	-4.65	3.87	5.56	3.75	4.71	4.40	81.75%
YoY %	321.29%	-220.16%	-30.40%	48.27%	-20.38%	7.05%	-	-
Horiz. %	233.86%	-105.68%	87.95%	126.36%	85.23%	107.05%	100.00%	-
DY	1.75	1.74	2.45	3.15	2.92	2.55	2.47	-21.52%
YoY %	0.57%	-28.98%	-22.22%	7.88%	14.51%	3.24%	-	-
Horiz. %	70.85%	70.45%	99.19%	127.53%	118.22%	103.24%	100.00%	-
P/NAPS	1.17	1.22	1.06	1.22	1.33	1.53	1.70	-23.10%
YoY %	-4.10%	15.09%	-13.11%	-8.27%	-13.07%	-10.00%	-	-
Horiz. %	68.82%	71.76%	62.35%	71.76%	78.24%	90.00%	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