[BJFOOD] QoQ Quarter Result on 30-Sep-2022 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
10-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -14.67%
YoY- 198.48%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 271,748 265,846 295,322 283,050 291,273 245,998 272,754 -0.24%
PBT 29,039 25,386 52,064 50,028 63,429 46,262 60,280 -38.62%
Tax -11,922 -10,189 -17,231 -15,961 -23,852 -15,049 -21,654 -32.89%
NP 17,117 15,197 34,833 34,067 39,577 31,213 38,626 -41.96%
-
NP to SH 17,282 15,940 35,488 34,698 40,661 31,578 38,878 -41.84%
-
Tax Rate 41.06% 40.14% 33.10% 31.90% 37.60% 32.53% 35.92% -
Total Cost 254,631 250,649 260,489 248,983 251,696 214,785 234,128 5.77%
-
Net Worth 493,125 484,879 502,247 479,252 485,647 452,473 425,590 10.34%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 8,771 8,771 35,085 8,842 7,210 5,433 3,607 81.12%
Div Payout % 50.75% 55.03% 98.87% 25.48% 17.73% 17.21% 9.28% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 493,125 484,879 502,247 479,252 485,647 452,473 425,590 10.34%
NOSH 1,947,632 1,947,632 1,947,632 1,947,632 389,526 389,526 389,526 193.26%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.30% 5.72% 11.79% 12.04% 13.59% 12.69% 14.16% -
ROE 3.50% 3.29% 7.07% 7.24% 8.37% 6.98% 9.14% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 15.49 15.15 16.83 16.01 80.79 67.91 75.60 -65.34%
EPS 0.99 0.91 2.02 1.96 11.28 8.72 10.78 -79.73%
DPS 0.50 0.50 2.00 0.50 2.00 1.50 1.00 -37.08%
NAPS 0.2811 0.2764 0.2863 0.271 1.347 1.2491 1.1797 -61.66%
Adjusted Per Share Value based on latest NOSH - 1,947,632
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.95 13.65 15.16 14.53 14.96 12.63 14.00 -0.23%
EPS 0.89 0.82 1.82 1.78 2.09 1.62 2.00 -41.79%
DPS 0.45 0.45 1.80 0.45 0.37 0.28 0.19 77.96%
NAPS 0.2532 0.249 0.2579 0.2461 0.2494 0.2323 0.2185 10.35%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.61 0.92 1.04 0.865 4.15 3.79 2.15 -
P/RPS 3.94 6.07 6.18 5.40 5.14 5.58 2.84 24.46%
P/EPS 61.92 101.25 51.41 44.09 36.80 43.48 19.95 113.21%
EY 1.61 0.99 1.95 2.27 2.72 2.30 5.01 -53.18%
DY 0.82 0.54 1.92 0.58 0.48 0.40 0.47 45.07%
P/NAPS 2.17 3.33 3.63 3.19 3.08 3.03 1.82 12.47%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 14/08/23 18/05/23 13/02/23 10/11/22 16/08/22 11/05/22 10/02/22 -
Price 0.67 0.825 1.13 0.985 4.34 3.70 2.40 -
P/RPS 4.33 5.44 6.71 6.15 5.37 5.45 3.17 23.17%
P/EPS 68.01 90.79 55.86 50.20 38.48 42.44 22.27 110.92%
EY 1.47 1.10 1.79 1.99 2.60 2.36 4.49 -52.59%
DY 0.75 0.61 1.77 0.51 0.46 0.41 0.42 47.34%
P/NAPS 2.38 2.98 3.95 3.63 3.22 2.96 2.03 11.21%

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