[BJFOOD] QoQ Cumulative 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- 154.81%
YoY- 125.09%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 717,266 536,547 354,819 180,722 634,719 523,153 364,556 57.08%
PBT 74,374 51,987 33,776 16,989 -7,597 20,946 21,709 127.42%
Tax -28,390 -19,677 -12,529 -6,613 -11,776 -10,196 -9,112 113.46%
NP 45,984 32,310 21,247 10,376 -19,373 10,750 12,597 137.26%
-
NP to SH 47,364 33,099 21,493 10,372 -18,925 11,236 12,621 141.68%
-
Tax Rate 38.17% 37.85% 37.09% 38.93% - 48.68% 41.97% -
Total Cost 671,282 504,237 333,572 170,346 654,092 512,403 351,959 53.85%
-
Net Worth 370,694 363,347 352,760 343,426 333,628 364,648 372,402 -0.30%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 10,658 7,091 3,540 1,768 7,074 7,096 7,145 30.58%
Div Payout % 22.50% 21.42% 16.47% 17.05% 0.00% 63.16% 56.62% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 370,694 363,347 352,760 343,426 333,628 364,648 372,402 -0.30%
NOSH 383,620 382,513 382,346 382,142 382,142 382,142 382,142 0.25%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.41% 6.02% 5.99% 5.74% -3.05% 2.05% 3.46% -
ROE 12.78% 9.11% 6.09% 3.02% -5.67% 3.08% 3.39% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 201.89 151.33 100.22 51.09 179.44 147.44 102.03 57.67%
EPS 13.36 9.35 6.07 2.93 -5.31 3.15 3.53 143.05%
DPS 3.00 2.00 1.00 0.50 2.00 2.00 2.00 31.06%
NAPS 1.0434 1.0248 0.9964 0.9709 0.9432 1.0277 1.0423 0.07%
Adjusted Per Share Value based on latest NOSH - 382,142
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 36.83 27.55 18.22 9.28 32.59 26.86 18.72 57.07%
EPS 2.43 1.70 1.10 0.53 -0.97 0.58 0.65 141.07%
DPS 0.55 0.36 0.18 0.09 0.36 0.36 0.37 30.28%
NAPS 0.1903 0.1866 0.1811 0.1763 0.1713 0.1872 0.1912 -0.31%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
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 1.23 1.60 2.25 0.61 0.79 1.35 -19.79%
P/EPS 14.63 19.92 26.36 39.22 -20.56 36.63 39.07 -48.07%
EY 6.84 5.02 3.79 2.55 -4.86 2.73 2.56 92.66%
DY 1.54 1.08 0.62 0.43 1.82 1.72 1.45 4.10%
P/NAPS 1.87 1.81 1.61 1.18 1.17 1.13 1.32 26.16%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
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 1.28 1.51 2.23 0.64 0.74 1.24 -16.28%
P/EPS 14.33 20.78 24.87 38.88 -21.49 34.42 35.95 -45.86%
EY 6.98 4.81 4.02 2.57 -4.65 2.91 2.78 84.83%
DY 1.57 1.03 0.66 0.44 1.74 1.83 1.57 0.00%
P/NAPS 1.83 1.89 1.52 1.17 1.22 1.06 1.22 31.06%

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