[BJFOOD] QoQ TTM Result on 30-Jun-2021 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
18-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 1512.12%
YoY- 350.27%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 887,190 822,920 724,263 717,266 648,113 624,982 635,006 25.00%
PBT 147,938 119,887 76,394 74,374 23,444 4,470 824 3092.58%
Tax -53,076 -45,175 -29,437 -28,390 -21,257 -15,193 -14,399 138.81%
NP 94,862 74,712 46,957 45,984 2,187 -10,723 -13,575 -
-
NP to SH 96,346 76,374 48,617 47,364 2,938 -10,053 -13,161 -
-
Tax Rate 35.88% 37.68% 38.53% 38.17% 90.67% 339.89% 1,747.45% -
Total Cost 792,328 748,208 677,306 671,282 645,926 635,705 648,581 14.29%
-
Net Worth 452,473 425,590 385,635 370,694 363,347 352,760 343,426 20.20%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 16,163 14,274 12,437 10,637 7,084 3,538 5,341 109.35%
Div Payout % 16.78% 18.69% 25.58% 22.46% 241.13% 0.00% 0.00% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 452,473 425,590 385,635 370,694 363,347 352,760 343,426 20.20%
NOSH 389,526 389,526 385,810 383,620 382,513 382,346 382,142 1.28%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 10.69% 9.08% 6.48% 6.41% 0.34% -1.72% -2.14% -
ROE 21.29% 17.95% 12.61% 12.78% 0.81% -2.85% -3.83% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 244.92 228.11 202.93 201.89 182.80 176.53 179.52 23.03%
EPS 26.60 21.17 13.62 13.33 0.83 -2.84 -3.72 -
DPS 4.50 4.00 3.50 3.00 2.00 1.00 1.50 108.14%
NAPS 1.2491 1.1797 1.0805 1.0434 1.0248 0.9964 0.9709 18.30%
Adjusted Per Share Value based on latest NOSH - 383,620
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 45.55 42.25 37.19 36.83 33.28 32.09 32.60 25.00%
EPS 4.95 3.92 2.50 2.43 0.15 -0.52 -0.68 -
DPS 0.83 0.73 0.64 0.55 0.36 0.18 0.27 111.56%
NAPS 0.2323 0.2185 0.198 0.1903 0.1866 0.1811 0.1763 20.20%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.79 2.15 2.01 1.95 1.86 1.60 1.15 -
P/RPS 1.55 0.94 0.99 0.97 1.02 0.91 0.64 80.44%
P/EPS 14.25 10.16 14.76 14.63 224.46 -56.35 -30.91 -
EY 7.02 9.85 6.78 6.84 0.45 -1.77 -3.24 -
DY 1.19 1.86 1.74 1.54 1.08 0.62 1.30 -5.72%
P/NAPS 3.03 1.82 1.86 1.87 1.81 1.61 1.18 87.62%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 11/05/22 10/02/22 11/11/21 18/08/21 06/05/21 09/02/21 12/11/20 -
Price 3.70 2.40 2.04 1.91 1.94 1.51 1.14 -
P/RPS 1.51 1.05 1.01 0.95 1.06 0.86 0.64 77.32%
P/EPS 13.91 11.34 14.98 14.33 234.12 -53.18 -30.64 -
EY 7.19 8.82 6.68 6.98 0.43 -1.88 -3.26 -
DY 1.22 1.67 1.72 1.57 1.03 0.66 1.32 -5.12%
P/NAPS 2.96 2.03 1.89 1.83 1.89 1.52 1.17 85.77%

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