[BJFOOD] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
01-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -10.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 354,819 180,722 634,719 523,153 364,556 180,435 789,190 -41.16%
PBT 33,776 16,989 -7,597 20,946 21,709 8,568 47,875 -20.66%
Tax -12,529 -6,613 -11,776 -10,196 -9,112 -3,990 -21,555 -30.23%
NP 21,247 10,376 -19,373 10,750 12,597 4,578 26,320 -13.24%
-
NP to SH 21,493 10,372 -18,925 11,236 12,621 4,608 26,509 -12.99%
-
Tax Rate 37.09% 38.93% - 48.68% 41.97% 46.57% 45.02% -
Total Cost 333,572 170,346 654,092 512,403 351,959 175,857 762,870 -42.24%
-
Net Worth 352,760 343,426 333,628 364,648 372,402 370,250 367,650 -2.70%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 3,540 1,768 7,074 7,096 7,145 3,586 14,350 -60.49%
Div Payout % 16.47% 17.05% 0.00% 63.16% 56.62% 77.83% 54.13% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 352,760 343,426 333,628 364,648 372,402 370,250 367,650 -2.70%
NOSH 382,346 382,142 382,142 382,142 382,142 382,142 382,083 0.04%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.99% 5.74% -3.05% 2.05% 3.46% 2.54% 3.34% -
ROE 6.09% 3.02% -5.67% 3.08% 3.39% 1.24% 7.21% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 100.22 51.09 179.44 147.44 102.03 50.31 219.98 -40.65%
EPS 6.07 2.93 -5.31 3.15 3.53 1.28 7.22 -10.87%
DPS 1.00 0.50 2.00 2.00 2.00 1.00 4.00 -60.14%
NAPS 0.9964 0.9709 0.9432 1.0277 1.0423 1.0324 1.0248 -1.84%
Adjusted Per Share Value based on latest NOSH - 382,142
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.22 9.28 32.59 26.86 18.72 9.26 40.52 -41.16%
EPS 1.10 0.53 -0.97 0.58 0.65 0.24 1.36 -13.13%
DPS 0.18 0.09 0.36 0.36 0.37 0.18 0.74 -60.86%
NAPS 0.1811 0.1763 0.1713 0.1872 0.1912 0.1901 0.1888 -2.72%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.60 1.15 1.10 1.16 1.38 1.40 1.66 -
P/RPS 1.60 2.25 0.61 0.79 1.35 2.78 0.75 65.33%
P/EPS 26.36 39.22 -20.56 36.63 39.07 108.96 22.47 11.17%
EY 3.79 2.55 -4.86 2.73 2.56 0.92 4.45 -10.10%
DY 0.62 0.43 1.82 1.72 1.45 0.71 2.41 -59.38%
P/NAPS 1.61 1.18 1.17 1.13 1.32 1.36 1.62 -0.41%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 09/02/21 12/11/20 21/08/20 01/06/20 06/02/20 11/11/19 20/08/19 -
Price 1.51 1.14 1.15 1.09 1.27 1.37 1.57 -
P/RPS 1.51 2.23 0.64 0.74 1.24 2.72 0.71 65.00%
P/EPS 24.87 38.88 -21.49 34.42 35.95 106.62 21.25 11.00%
EY 4.02 2.57 -4.65 2.91 2.78 0.94 4.71 -9.97%
DY 0.66 0.44 1.74 1.83 1.57 0.73 2.55 -59.21%
P/NAPS 1.52 1.17 1.22 1.06 1.22 1.33 1.53 -0.43%

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