[BJFOOD] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock

[BJFOOD] BERJAYA FOOD BERHAD

Announcement Date

11-May-2022

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

31-Mar-2022 [#3]

Profit Trend

QoQ- 62.53%

YoY- 147.99%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Cumulative Result
Revenue	578,372	283,050	997,744	706,471	460,473	187,719	717,266	-13.33%
YoY %	104.34%	-71.63%	41.23%	53.42%	145.30%	-73.83%	-	-
Horiz. %	80.64%	39.46%	139.10%	98.49%	64.20%	26.17%	100.00%	-
PBT	102,092	50,028	188,980	125,551	79,289	19,009	74,374	23.44%
YoY %	104.07%	-73.53%	50.52%	58.35%	317.11%	-74.44%	-	-
Horiz. %	137.27%	67.27%	254.09%	168.81%	106.61%	25.56%	100.00%	-
Tax	-33,192	-15,961	-68,215	-44,363	-29,314	-7,660	-28,390	10.94%
YoY %	-107.96%	76.60%	-53.77%	-51.34%	-282.69%	73.02%	-	-
Horiz. %	116.91%	56.22%	240.28%	156.26%	103.25%	26.98%	100.00%	-
NP	68,900	34,067	120,765	81,188	49,975	11,349	45,984	30.84%
YoY %	102.25%	-71.79%	48.75%	62.46%	340.35%	-75.32%	-	-
Horiz. %	149.83%	74.08%	262.62%	176.56%	108.68%	24.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,186	34,698	122,742	82,081	50,503	11,625	47,364	29.88%
YoY %	102.28%	-71.73%	49.54%	62.53%	334.43%	-75.46%	-	-
Horiz. %	148.18%	73.26%	259.15%	173.30%	106.63%	24.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.51%	31.90%	36.10%	35.33%	36.97%	40.30%	38.17%	-
YoY %	1.91%	-11.63%	2.18%	-4.44%	-8.26%	5.58%	-	-
Horiz. %	85.17%	83.57%	94.58%	92.56%	96.86%	105.58%	100.00%	-
Total Cost	509,472	248,983	876,979	625,283	410,498	176,370	671,282	-16.75%
YoY %	104.62%	-71.61%	40.25%	52.32%	132.75%	-73.73%	-	-
Horiz. %	75.90%	37.09%	130.64%	93.15%	61.15%	26.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	502,247	479,252	485,647	452,473	425,590	385,635	370,694	22.37%
YoY %	4.80%	-1.32%	7.33%	6.32%	10.36%	4.03%	-	-
Horiz. %	135.49%	129.29%	131.01%	122.06%	114.81%	104.03%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	43,856	8,842	19,829	12,678	7,215	3,569	10,658	156.12%
YoY %	396.00%	-55.41%	56.40%	75.72%	102.16%	-66.51%	-	-
Horiz. %	411.48%	82.96%	186.05%	118.95%	67.70%	33.49%	100.00%	-
Div Payout %	62.49%	25.48%	16.16%	15.45%	14.29%	30.70%	22.50%	-
YoY %	145.25%	57.67%	4.60%	8.12%	-53.45%	36.44%	-	-
Horiz. %	277.73%	113.24%	71.82%	68.67%	63.51%	136.44%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	502,247	479,252	485,647	452,473	425,590	385,635	370,694	22.37%
YoY %	4.80%	-1.32%	7.33%	6.32%	10.36%	4.03%	-	-
Horiz. %	135.49%	129.29%	131.01%	122.06%	114.81%	104.03%	100.00%	-
NOSH	1,947,632	1,947,632	389,526	389,526	389,526	385,810	383,620	194.52%
YoY %	0.00%	400.00%	0.00%	0.00%	0.96%	0.57%	-	-
Horiz. %	507.70%	507.70%	101.54%	101.54%	101.54%	100.57%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	11.91%	12.04%	12.10%	11.49%	10.85%	6.05%	6.41%	-
YoY %	-1.08%	-0.50%	5.31%	5.90%	79.34%	-5.62%	-	-
Horiz. %	185.80%	187.83%	188.77%	179.25%	169.27%	94.38%	100.00%	-
ROE	13.97%	7.24%	25.27%	18.14%	11.87%	3.01%	12.78%	-
YoY %	92.96%	-71.35%	39.31%	52.82%	294.35%	-76.45%	-	-
Horiz. %	109.31%	56.65%	197.73%	141.94%	92.88%	23.55%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	32.97	16.01	276.74	195.03	127.64	52.60	201.89	-70.02%
YoY %	105.93%	-94.21%	41.90%	52.80%	142.66%	-73.95%	-	-
Horiz. %	16.33%	7.93%	137.07%	96.60%	63.22%	26.05%	100.00%	-
EPS	3.98	1.96	34.11	22.80	14.07	3.26	13.36	-55.29%
YoY %	103.06%	-94.25%	49.61%	62.05%	331.60%	-75.60%	-	-
Horiz. %	29.79%	14.67%	255.31%	170.66%	105.31%	24.40%	100.00%	-
DPS	2.50	0.50	5.50	3.50	2.00	1.00	3.00	-11.41%
YoY %	400.00%	-90.91%	57.14%	75.00%	100.00%	-66.67%	-	-
Horiz. %	83.33%	16.67%	183.33%	116.67%	66.67%	33.33%	100.00%	-
NAPS	0.2863	0.271	1.347	1.2491	1.1797	1.0805	1.0434	-57.67%
YoY %	5.65%	-79.88%	7.84%	5.88%	9.18%	3.56%	-	-
Horiz. %	27.44%	25.97%	129.10%	119.71%	113.06%	103.56%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 389,526
RPS	29.70	14.53	51.23	36.27	23.64	9.64	36.83	-13.32%
YoY %	104.40%	-71.64%	41.25%	53.43%	145.23%	-73.83%	-	-
Horiz. %	80.64%	39.45%	139.10%	98.48%	64.19%	26.17%	100.00%	-
EPS	3.60	1.78	6.30	4.21	2.59	0.60	2.43	29.86%
YoY %	102.25%	-71.75%	49.64%	62.55%	331.67%	-75.31%	-	-
Horiz. %	148.15%	73.25%	259.26%	173.25%	106.58%	24.69%	100.00%	-
DPS	2.25	0.45	1.02	0.65	0.37	0.18	0.55	155.13%
YoY %	400.00%	-55.88%	56.92%	75.68%	105.56%	-67.27%	-	-
Horiz. %	409.09%	81.82%	185.45%	118.18%	67.27%	32.73%	100.00%	-
NAPS	0.2579	0.2461	0.2494	0.2323	0.2185	0.198	0.1903	22.39%
YoY %	4.79%	-1.32%	7.36%	6.32%	10.35%	4.05%	-	-
Horiz. %	135.52%	129.32%	131.06%	122.07%	114.82%	104.05%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	1.04	0.865	4.15	3.79	2.15	2.01	1.95	-
P/RPS	3.15	5.40	1.50	1.94	1.68	3.82	0.97	118.82%
YoY %	-41.67%	260.00%	-22.68%	15.48%	-56.02%	293.81%	-	-
Horiz. %	324.74%	556.70%	154.64%	200.00%	173.20%	393.81%	100.00%	-
P/EPS	25.99	44.09	12.19	16.73	15.36	61.71	14.63	46.52%
YoY %	-41.05%	261.69%	-27.14%	8.92%	-75.11%	321.80%	-	-
Horiz. %	177.65%	301.37%	83.32%	114.35%	104.99%	421.80%	100.00%	-
EY	3.85	2.27	8.20	5.98	6.51	1.62	6.84	-31.75%
YoY %	69.60%	-72.32%	37.12%	-8.14%	301.85%	-76.32%	-	-
Horiz. %	56.29%	33.19%	119.88%	87.43%	95.18%	23.68%	100.00%	-
DY	2.40	0.58	1.33	0.92	0.93	0.50	1.54	34.31%
YoY %	313.79%	-56.39%	44.57%	-1.08%	86.00%	-67.53%	-	-
Horiz. %	155.84%	37.66%	86.36%	59.74%	60.39%	32.47%	100.00%	-
P/NAPS	3.63	3.19	3.08	3.03	1.82	1.86	1.87	55.42%
YoY %	13.79%	3.57%	1.65%	66.48%	-2.15%	-0.53%	-	-
Horiz. %	194.12%	170.59%	164.71%	162.03%	97.33%	99.47%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	13/02/23	10/11/22	16/08/22	11/05/22	10/02/22	11/11/21	18/08/21	-
Price	1.13	0.985	4.34	3.70	2.40	2.04	1.91	-
P/RPS	3.43	6.15	1.57	1.90	1.88	3.88	0.95	134.79%
YoY %	-44.23%	291.72%	-17.37%	1.06%	-51.55%	308.42%	-	-
Horiz. %	361.05%	647.37%	165.26%	200.00%	197.89%	408.42%	100.00%	-
P/EPS	28.24	50.20	12.75	16.33	17.14	62.63	14.33	56.99%
YoY %	-43.75%	293.73%	-21.92%	-4.73%	-72.63%	337.06%	-	-
Horiz. %	197.07%	350.31%	88.97%	113.96%	119.61%	437.06%	100.00%	-
EY	3.54	1.99	7.84	6.12	5.83	1.60	6.98	-36.32%
YoY %	77.89%	-74.62%	28.10%	4.97%	264.38%	-77.08%	-	-
Horiz. %	50.72%	28.51%	112.32%	87.68%	83.52%	22.92%	100.00%	-
DY	2.21	0.51	1.27	0.95	0.83	0.49	1.57	25.52%
YoY %	333.33%	-59.84%	33.68%	14.46%	69.39%	-68.79%	-	-
Horiz. %	140.76%	32.48%	80.89%	60.51%	52.87%	31.21%	100.00%	-
P/NAPS	3.95	3.63	3.22	2.96	2.03	1.89	1.83	66.78%
YoY %	8.82%	12.73%	8.78%	45.81%	7.41%	3.28%	-	-
Horiz. %	215.85%	198.36%	175.96%	161.75%	110.93%	103.28%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos