[BJFOOD] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
10-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 117.22%
YoY- 134.97%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,132,200 997,744 941,961 920,946 750,876 717,266 715,396 35.76%
PBT 200,112 188,980 167,401 158,578 76,036 74,374 69,316 102.61%
Tax -63,844 -68,215 -59,150 -58,628 -30,640 -28,390 -26,236 80.82%
NP 136,268 120,765 108,250 99,950 45,396 45,984 43,080 115.33%
-
NP to SH 138,792 122,742 109,441 101,006 46,500 47,364 44,132 114.50%
-
Tax Rate 31.90% 36.10% 35.33% 36.97% 40.30% 38.17% 37.85% -
Total Cost 995,932 876,979 833,710 820,996 705,480 671,282 672,316 29.91%
-
Net Worth 479,252 485,647 452,473 425,590 385,635 370,694 363,347 20.25%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 35,369 19,829 16,904 14,430 14,276 10,658 9,454 140.79%
Div Payout % 25.48% 16.16% 15.45% 14.29% 30.70% 22.50% 21.42% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 479,252 485,647 452,473 425,590 385,635 370,694 363,347 20.25%
NOSH 1,947,632 389,526 389,526 389,526 385,810 383,620 382,513 195.67%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.04% 12.10% 11.49% 10.85% 6.05% 6.41% 6.02% -
ROE 28.96% 25.27% 24.19% 23.73% 12.06% 12.78% 12.15% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 64.02 276.74 260.04 255.28 210.39 201.89 201.77 -53.44%
EPS 7.84 34.11 30.40 28.14 13.04 13.36 12.47 -26.58%
DPS 2.00 5.50 4.67 4.00 4.00 3.00 2.67 -17.50%
NAPS 0.271 1.347 1.2491 1.1797 1.0805 1.0434 1.0248 -58.76%
Adjusted Per Share Value based on latest NOSH - 389,526
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 58.13 51.23 48.36 47.29 38.55 36.83 36.73 35.76%
EPS 7.13 6.30 5.62 5.19 2.39 2.43 2.27 114.32%
DPS 1.82 1.02 0.87 0.74 0.73 0.55 0.49 139.64%
NAPS 0.2461 0.2494 0.2323 0.2185 0.198 0.1903 0.1866 20.24%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.865 4.15 3.79 2.15 2.01 1.95 1.86 -
P/RPS 1.35 1.50 1.46 0.84 0.96 0.97 0.92 29.10%
P/EPS 11.02 12.19 12.54 7.68 15.43 14.63 14.94 -18.34%
EY 9.07 8.20 7.97 13.02 6.48 6.84 6.69 22.47%
DY 2.31 1.33 1.23 1.86 1.99 1.54 1.43 37.63%
P/NAPS 3.19 3.08 3.03 1.82 1.86 1.87 1.81 45.85%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 10/11/22 16/08/22 11/05/22 10/02/22 11/11/21 18/08/21 06/05/21 -
Price 0.985 4.34 3.70 2.40 2.04 1.91 1.94 -
P/RPS 1.54 1.57 1.42 0.94 0.97 0.95 0.96 36.99%
P/EPS 12.55 12.75 12.25 8.57 15.66 14.33 15.59 -13.45%
EY 7.97 7.84 8.17 11.67 6.39 6.98 6.42 15.49%
DY 2.03 1.27 1.26 1.67 1.96 1.57 1.37 29.94%
P/NAPS 3.63 3.22 2.96 2.03 1.89 1.83 1.89 54.45%

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