[BJFOOD] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
06-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 2.67%
YoY- 194.58%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 920,946 750,876 717,266 715,396 709,638 722,888 634,719 28.07%
PBT 158,578 76,036 74,374 69,316 67,552 67,956 -7,597 -
Tax -58,628 -30,640 -28,390 -26,236 -25,058 -26,452 -11,776 190.71%
NP 99,950 45,396 45,984 43,080 42,494 41,504 -19,373 -
-
NP to SH 101,006 46,500 47,364 44,132 42,986 41,488 -18,925 -
-
Tax Rate 36.97% 40.30% 38.17% 37.85% 37.09% 38.93% - -
Total Cost 820,996 705,480 671,282 672,316 667,144 681,384 654,092 16.31%
-
Net Worth 425,590 385,635 370,694 363,347 352,760 343,426 333,628 17.56%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 14,430 14,276 10,658 9,454 7,080 7,074 7,074 60.63%
Div Payout % 14.29% 30.70% 22.50% 21.42% 16.47% 17.05% 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 425,590 385,635 370,694 363,347 352,760 343,426 333,628 17.56%
NOSH 389,526 385,810 383,620 382,513 382,346 382,142 382,142 1.28%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.85% 6.05% 6.41% 6.02% 5.99% 5.74% -3.05% -
ROE 23.73% 12.06% 12.78% 12.15% 12.19% 12.08% -5.67% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 255.28 210.39 201.89 201.77 200.44 204.37 179.44 26.41%
EPS 28.14 13.04 13.36 12.47 12.14 11.72 -5.31 -
DPS 4.00 4.00 3.00 2.67 2.00 2.00 2.00 58.53%
NAPS 1.1797 1.0805 1.0434 1.0248 0.9964 0.9709 0.9432 16.03%
Adjusted Per Share Value based on latest NOSH - 382,513
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 47.29 38.55 36.83 36.73 36.44 37.12 32.59 28.08%
EPS 5.19 2.39 2.43 2.27 2.21 2.13 -0.97 -
DPS 0.74 0.73 0.55 0.49 0.36 0.36 0.36 61.45%
NAPS 0.2185 0.198 0.1903 0.1866 0.1811 0.1763 0.1713 17.56%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.15 2.01 1.95 1.86 1.60 1.15 1.10 -
P/RPS 0.84 0.96 0.97 0.92 0.80 0.56 0.61 23.70%
P/EPS 7.68 15.43 14.63 14.94 13.18 9.80 -20.56 -
EY 13.02 6.48 6.84 6.69 7.59 10.20 -4.86 -
DY 1.86 1.99 1.54 1.43 1.25 1.74 1.82 1.45%
P/NAPS 1.82 1.86 1.87 1.81 1.61 1.18 1.17 34.14%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 10/02/22 11/11/21 18/08/21 06/05/21 09/02/21 12/11/20 21/08/20 -
Price 2.40 2.04 1.91 1.94 1.51 1.14 1.15 -
P/RPS 0.94 0.97 0.95 0.96 0.75 0.56 0.64 29.12%
P/EPS 8.57 15.66 14.33 15.59 12.44 9.72 -21.49 -
EY 11.67 6.39 6.98 6.42 8.04 10.29 -4.65 -
DY 1.67 1.96 1.57 1.37 1.32 1.75 1.74 -2.69%
P/NAPS 2.03 1.89 1.83 1.89 1.52 1.17 1.22 40.28%

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