[BJFOOD] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
11-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -75.46%
YoY- 12.08%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 997,744 706,471 460,473 187,719 717,266 536,547 354,819 99.60%
PBT 188,980 125,551 79,289 19,009 74,374 51,987 33,776 216.16%
Tax -68,215 -44,363 -29,314 -7,660 -28,390 -19,677 -12,529 210.44%
NP 120,765 81,188 49,975 11,349 45,984 32,310 21,247 219.50%
-
NP to SH 122,742 82,081 50,503 11,625 47,364 33,099 21,493 220.51%
-
Tax Rate 36.10% 35.33% 36.97% 40.30% 38.17% 37.85% 37.09% -
Total Cost 876,979 625,283 410,498 176,370 671,282 504,237 333,572 90.82%
-
Net Worth 485,647 452,473 425,590 385,635 370,694 363,347 352,760 23.82%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 19,829 12,678 7,215 3,569 10,658 7,091 3,540 216.39%
Div Payout % 16.16% 15.45% 14.29% 30.70% 22.50% 21.42% 16.47% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 485,647 452,473 425,590 385,635 370,694 363,347 352,760 23.82%
NOSH 389,526 389,526 389,526 385,810 383,620 382,513 382,346 1.25%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 12.10% 11.49% 10.85% 6.05% 6.41% 6.02% 5.99% -
ROE 25.27% 18.14% 11.87% 3.01% 12.78% 9.11% 6.09% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 276.74 195.03 127.64 52.60 201.89 151.33 100.22 97.19%
EPS 34.11 22.80 14.07 3.26 13.36 9.35 6.07 217.07%
DPS 5.50 3.50 2.00 1.00 3.00 2.00 1.00 212.55%
NAPS 1.347 1.2491 1.1797 1.0805 1.0434 1.0248 0.9964 22.32%
Adjusted Per Share Value based on latest NOSH - 385,810
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 51.23 36.27 23.64 9.64 36.83 27.55 18.22 99.59%
EPS 6.30 4.21 2.59 0.60 2.43 1.70 1.10 221.13%
DPS 1.02 0.65 0.37 0.18 0.55 0.36 0.18 218.85%
NAPS 0.2494 0.2323 0.2185 0.198 0.1903 0.1866 0.1811 23.85%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 4.15 3.79 2.15 2.01 1.95 1.86 1.60 -
P/RPS 1.50 1.94 1.68 3.82 0.97 1.23 1.60 -4.22%
P/EPS 12.19 16.73 15.36 61.71 14.63 19.92 26.36 -40.28%
EY 8.20 5.98 6.51 1.62 6.84 5.02 3.79 67.51%
DY 1.33 0.92 0.93 0.50 1.54 1.08 0.62 66.56%
P/NAPS 3.08 3.03 1.82 1.86 1.87 1.81 1.61 54.28%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 16/08/22 11/05/22 10/02/22 11/11/21 18/08/21 06/05/21 09/02/21 -
Price 4.34 3.70 2.40 2.04 1.91 1.94 1.51 -
P/RPS 1.57 1.90 1.88 3.88 0.95 1.28 1.51 2.63%
P/EPS 12.75 16.33 17.14 62.63 14.33 20.78 24.87 -36.02%
EY 7.84 6.12 5.83 1.60 6.98 4.81 4.02 56.28%
DY 1.27 0.95 0.83 0.49 1.57 1.03 0.66 54.89%
P/NAPS 3.22 2.96 2.03 1.89 1.83 1.89 1.52 65.17%

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