[BJFOOD] QoQ Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
13-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 102.28%
YoY- 38.97%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 278,534 1,115,966 844,218 578,372 283,050 997,744 706,471 -46.20%
PBT 28,320 156,517 127,478 102,092 50,028 188,980 125,551 -62.91%
Tax -9,809 -55,303 -43,381 -33,192 -15,961 -68,215 -44,363 -63.40%
NP 18,511 101,214 84,097 68,900 34,067 120,765 81,188 -62.64%
-
NP to SH 19,027 103,408 86,126 70,186 34,698 122,742 82,081 -62.23%
-
Tax Rate 34.64% 35.33% 34.03% 32.51% 31.90% 36.10% 35.33% -
Total Cost 260,023 1,014,752 760,121 509,472 248,983 876,979 625,283 -44.25%
-
Net Worth 503,299 493,125 484,879 502,247 479,252 485,647 452,473 7.34%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 7,718 61,399 52,628 43,856 8,842 19,829 12,678 -28.14%
Div Payout % 40.57% 59.38% 61.11% 62.49% 25.48% 16.16% 15.45% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 503,299 493,125 484,879 502,247 479,252 485,647 452,473 7.34%
NOSH 1,947,632 1,947,632 1,947,632 1,947,632 1,947,632 389,526 389,526 192.11%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.65% 9.07% 9.96% 11.91% 12.04% 12.10% 11.49% -
ROE 3.78% 20.97% 17.76% 13.97% 7.24% 25.27% 18.14% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 15.88 63.61 48.12 32.97 16.01 276.74 195.03 -81.18%
EPS 1.08 5.88 4.90 3.98 1.96 34.11 22.80 -86.88%
DPS 0.44 3.50 3.00 2.50 0.50 5.50 3.50 -74.87%
NAPS 0.2869 0.2811 0.2764 0.2863 0.271 1.347 1.2491 -62.46%
Adjusted Per Share Value based on latest NOSH - 1,947,632
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 14.30 57.30 43.35 29.70 14.53 51.23 36.27 -46.20%
EPS 0.98 5.31 4.42 3.60 1.78 6.30 4.21 -62.12%
DPS 0.40 3.15 2.70 2.25 0.45 1.02 0.65 -27.62%
NAPS 0.2584 0.2532 0.249 0.2579 0.2461 0.2494 0.2323 7.34%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.75 0.61 0.92 1.04 0.865 4.15 3.79 -
P/RPS 4.72 0.96 1.91 3.15 5.40 1.50 1.94 80.79%
P/EPS 69.15 10.35 18.74 25.99 44.09 12.19 16.73 157.32%
EY 1.45 9.66 5.34 3.85 2.27 8.20 5.98 -61.08%
DY 0.59 5.74 3.26 2.40 0.58 1.33 0.92 -25.61%
P/NAPS 2.61 2.17 3.33 3.63 3.19 3.08 3.03 -9.46%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 15/11/23 14/08/23 18/05/23 13/02/23 10/11/22 16/08/22 11/05/22 -
Price 0.685 0.67 0.825 1.13 0.985 4.34 3.70 -
P/RPS 4.31 1.05 1.71 3.43 6.15 1.57 1.90 72.55%
P/EPS 63.16 11.37 16.80 28.24 50.20 12.75 16.33 146.19%
EY 1.58 8.80 5.95 3.54 1.99 7.84 6.12 -59.42%
DY 0.64 5.22 3.64 2.21 0.51 1.27 0.95 -23.13%
P/NAPS 2.39 2.38 2.98 3.95 3.63 3.22 2.96 -13.27%

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