[BJFOOD] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
18-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -10.98%
YoY- 31.6%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 998,681 1,111,450 1,115,966 1,135,491 1,115,643 1,093,075 997,744 0.06%
PBT 42,939 134,809 156,517 190,907 211,783 219,999 188,980 -62.66%
Tax -28,942 -49,151 -55,303 -67,233 -72,093 -76,516 -68,215 -43.44%
NP 13,997 85,658 101,214 123,674 139,690 143,483 120,765 -76.13%
-
NP to SH 9,668 87,737 103,408 126,787 142,425 145,815 122,742 -81.53%
-
Tax Rate 67.40% 36.46% 35.33% 35.22% 34.04% 34.78% 36.10% -
Total Cost 984,684 1,025,792 1,014,752 1,011,817 975,953 949,592 876,979 8.00%
-
Net Worth 457,304 503,299 493,125 484,879 502,247 479,252 485,647 -3.91%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 25,261 60,346 61,470 59,909 56,572 25,094 19,821 17.49%
Div Payout % 261.29% 68.78% 59.44% 47.25% 39.72% 17.21% 16.15% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 457,304 503,299 493,125 484,879 502,247 479,252 485,647 -3.91%
NOSH 1,947,632 1,947,632 1,947,632 1,947,632 1,947,632 1,947,632 389,526 191.54%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 1.40% 7.71% 9.07% 10.89% 12.52% 13.13% 12.10% -
ROE 2.11% 17.43% 20.97% 26.15% 28.36% 30.43% 25.27% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 56.82 63.36 63.61 64.73 63.60 61.81 276.74 -65.09%
EPS 0.55 5.00 5.89 7.23 8.12 8.25 34.04 -93.56%
DPS 1.44 3.44 3.50 3.42 3.22 1.42 5.50 -58.97%
NAPS 0.2602 0.2869 0.2811 0.2764 0.2863 0.271 1.347 -66.48%
Adjusted Per Share Value based on latest NOSH - 1,947,632
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 51.28 57.07 57.30 58.30 57.28 56.12 51.23 0.06%
EPS 0.50 4.50 5.31 6.51 7.31 7.49 6.30 -81.44%
DPS 1.30 3.10 3.16 3.08 2.90 1.29 1.02 17.49%
NAPS 0.2348 0.2584 0.2532 0.249 0.2579 0.2461 0.2494 -3.93%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.60 0.75 0.61 0.92 1.04 0.865 4.15 -
P/RPS 1.06 1.18 0.96 1.42 1.64 1.40 1.50 -20.61%
P/EPS 109.07 15.00 10.35 12.73 12.81 10.49 12.19 329.27%
EY 0.92 6.67 9.66 7.86 7.81 9.53 8.20 -76.64%
DY 2.40 4.59 5.74 3.71 3.10 1.64 1.33 48.06%
P/NAPS 2.31 2.61 2.17 3.33 3.63 3.19 3.08 -17.40%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 15/11/23 14/08/23 18/05/23 13/02/23 10/11/22 16/08/22 -
Price 0.57 0.685 0.67 0.825 1.13 0.985 4.34 -
P/RPS 1.00 1.08 1.05 1.27 1.78 1.59 1.57 -25.91%
P/EPS 103.62 13.70 11.37 11.41 13.92 11.95 12.75 302.68%
EY 0.97 7.30 8.80 8.76 7.18 8.37 7.84 -75.07%
DY 2.53 5.02 5.22 4.14 2.85 1.44 1.27 58.12%
P/NAPS 2.19 2.39 2.38 2.98 3.95 3.63 3.22 -22.60%

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