[BJFOOD] QoQ Cumulative 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- 334.43%
YoY- 134.97%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 283,050 997,744 706,471 460,473 187,719 717,266 536,547 -34.68%
PBT 50,028 188,980 125,551 79,289 19,009 74,374 51,987 -2.52%
Tax -15,961 -68,215 -44,363 -29,314 -7,660 -28,390 -19,677 -13.01%
NP 34,067 120,765 81,188 49,975 11,349 45,984 32,310 3.58%
-
NP to SH 34,698 122,742 82,081 50,503 11,625 47,364 33,099 3.19%
-
Tax Rate 31.90% 36.10% 35.33% 36.97% 40.30% 38.17% 37.85% -
Total Cost 248,983 876,979 625,283 410,498 176,370 671,282 504,237 -37.50%
-
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 8,842 19,829 12,678 7,215 3,569 10,658 7,091 15.83%
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 7.24% 25.27% 18.14% 11.87% 3.01% 12.78% 9.11% -
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 16.01 276.74 195.03 127.64 52.60 201.89 151.33 -77.60%
EPS 1.96 34.11 22.80 14.07 3.26 13.36 9.35 -64.67%
DPS 0.50 5.50 3.50 2.00 1.00 3.00 2.00 -60.28%
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 14.53 51.23 36.27 23.64 9.64 36.83 27.55 -34.69%
EPS 1.78 6.30 4.21 2.59 0.60 2.43 1.70 3.11%
DPS 0.45 1.02 0.65 0.37 0.18 0.55 0.36 16.02%
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 5.40 1.50 1.94 1.68 3.82 0.97 1.23 167.87%
P/EPS 44.09 12.19 16.73 15.36 61.71 14.63 19.92 69.75%
EY 2.27 8.20 5.98 6.51 1.62 6.84 5.02 -41.05%
DY 0.58 1.33 0.92 0.93 0.50 1.54 1.08 -33.90%
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 6.15 1.57 1.90 1.88 3.88 0.95 1.28 184.46%
P/EPS 50.20 12.75 16.33 17.14 62.63 14.33 20.78 79.94%
EY 1.99 7.84 6.12 5.83 1.60 6.98 4.81 -44.44%
DY 0.51 1.27 0.95 0.83 0.49 1.57 1.03 -37.38%
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