[BJFOOD] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
06-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 129.23%
YoY- -74.32%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 822,920 724,263 717,266 648,113 624,982 635,006 634,719 18.84%
PBT 119,887 76,394 74,374 23,444 4,470 824 -7,597 -
Tax -45,175 -29,437 -28,390 -21,257 -15,193 -14,399 -11,776 144.45%
NP 74,712 46,957 45,984 2,187 -10,723 -13,575 -19,373 -
-
NP to SH 76,374 48,617 47,364 2,938 -10,053 -13,161 -18,925 -
-
Tax Rate 37.68% 38.53% 38.17% 90.67% 339.89% 1,747.45% - -
Total Cost 748,208 677,306 671,282 645,926 635,705 648,581 654,092 9.34%
-
Net Worth 425,590 385,635 370,694 363,347 352,760 343,426 333,628 17.56%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 14,274 12,437 10,637 7,084 3,538 5,341 7,159 58.21%
Div Payout % 18.69% 25.58% 22.46% 241.13% 0.00% 0.00% 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 425,590 385,635 370,694 363,347 352,760 343,426 333,628 17.56%
NOSH 389,526 385,810 383,620 382,513 382,346 382,142 382,142 1.28%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.08% 6.48% 6.41% 0.34% -1.72% -2.14% -3.05% -
ROE 17.95% 12.61% 12.78% 0.81% -2.85% -3.83% -5.67% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 228.11 202.93 201.89 182.80 176.53 179.52 179.44 17.29%
EPS 21.17 13.62 13.33 0.83 -2.84 -3.72 -5.35 -
DPS 4.00 3.50 3.00 2.00 1.00 1.50 2.00 58.53%
NAPS 1.1797 1.0805 1.0434 1.0248 0.9964 0.9709 0.9432 16.03%
Adjusted Per Share Value based on latest NOSH - 382,513
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 42.25 37.19 36.83 33.28 32.09 32.60 32.59 18.83%
EPS 3.92 2.50 2.43 0.15 -0.52 -0.68 -0.97 -
DPS 0.73 0.64 0.55 0.36 0.18 0.27 0.37 57.11%
NAPS 0.2185 0.198 0.1903 0.1866 0.1811 0.1763 0.1713 17.56%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.15 2.01 1.95 1.86 1.60 1.15 1.10 -
P/RPS 0.94 0.99 0.97 1.02 0.91 0.64 0.61 33.30%
P/EPS 10.16 14.76 14.63 224.46 -56.35 -30.91 -20.56 -
EY 9.85 6.78 6.84 0.45 -1.77 -3.24 -4.86 -
DY 1.86 1.74 1.54 1.08 0.62 1.30 1.82 1.45%
P/NAPS 1.82 1.86 1.87 1.81 1.61 1.18 1.17 34.14%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 10/02/22 11/11/21 18/08/21 06/05/21 09/02/21 12/11/20 21/08/20 -
Price 2.40 2.04 1.91 1.94 1.51 1.14 1.15 -
P/RPS 1.05 1.01 0.95 1.06 0.86 0.64 0.64 38.97%
P/EPS 11.34 14.98 14.33 234.12 -53.18 -30.64 -21.49 -
EY 8.82 6.68 6.98 0.43 -1.88 -3.26 -4.65 -
DY 1.67 1.72 1.57 1.03 0.66 1.32 1.74 -2.69%
P/NAPS 2.03 1.89 1.83 1.89 1.52 1.17 1.22 40.28%

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