[BJFOOD] QoQ Cumulative 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- 173.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Revenue 180,722 634,719 523,153 364,556 180,435 789,190 678,430 -60.55%
PBT 16,989 -7,597 20,946 21,709 8,568 47,875 45,587 -50.05%
Tax -6,613 -11,776 -10,196 -9,112 -3,990 -21,555 -19,407 -53.09%
NP 10,376 -19,373 10,750 12,597 4,578 26,320 26,180 -47.84%
-
NP to SH 10,372 -18,925 11,236 12,621 4,608 26,509 26,306 -48.03%
-
Tax Rate 38.93% - 48.68% 41.97% 46.57% 45.02% 42.57% -
Total Cost 170,346 654,092 512,403 351,959 175,857 762,870 652,250 -61.10%
-
Net Worth 343,426 333,628 364,648 372,402 370,250 367,650 383,331 -7.43%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Div 1,768 7,074 7,096 7,145 3,586 14,350 14,742 -77.49%
Div Payout % 17.05% 0.00% 63.16% 56.62% 77.83% 54.13% 56.04% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Net Worth 343,426 333,628 364,648 372,402 370,250 367,650 383,331 -7.43%
NOSH 382,142 382,142 382,142 382,142 382,142 382,083 381,887 0.04%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
NP Margin 5.74% -3.05% 2.05% 3.46% 2.54% 3.34% 3.86% -
ROE 3.02% -5.67% 3.08% 3.39% 1.24% 7.21% 6.86% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
RPS 51.09 179.44 147.44 102.03 50.31 219.98 184.08 -59.40%
EPS 2.93 -5.31 3.15 3.53 1.28 7.22 7.14 -46.54%
DPS 0.50 2.00 2.00 2.00 1.00 4.00 4.00 -76.83%
NAPS 0.9709 0.9432 1.0277 1.0423 1.0324 1.0248 1.0401 -4.72%
Adjusted Per Share Value based on latest NOSH - 382,142
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
RPS 9.28 32.59 26.86 18.72 9.26 40.52 34.83 -60.55%
EPS 0.53 -0.97 0.58 0.65 0.24 1.36 1.35 -48.18%
DPS 0.09 0.36 0.36 0.37 0.18 0.74 0.76 -77.69%
NAPS 0.1763 0.1713 0.1872 0.1912 0.1901 0.1888 0.1968 -7.44%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
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 2.25 0.61 0.79 1.35 2.78 0.75 0.97 80.71%
P/EPS 39.22 -20.56 36.63 39.07 108.96 22.47 24.94 37.49%
EY 2.55 -4.86 2.73 2.56 0.92 4.45 4.01 -27.26%
DY 0.43 1.82 1.72 1.45 0.71 2.41 2.25 -68.77%
P/NAPS 1.18 1.17 1.13 1.32 1.36 1.62 1.71 -22.96%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
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 2.23 0.64 0.74 1.24 2.72 0.71 0.96 80.89%
P/EPS 38.88 -21.49 34.42 35.95 106.62 21.25 24.80 37.19%
EY 2.57 -4.65 2.91 2.78 0.94 4.71 4.03 -27.12%
DY 0.44 1.74 1.83 1.57 0.73 2.55 2.26 -68.36%
P/NAPS 1.17 1.22 1.06 1.22 1.33 1.53 1.70 -23.10%

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