[BJFOOD] YoY Annualized Quarter Result on 30-Jun-2022 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
16-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 12.15%
YoY- 159.15%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
Revenue 730,302 1,115,966 997,744 717,266 634,719 789,190 605,443 2.64%
PBT -87,336 156,517 188,980 74,374 -7,597 47,875 24,612 -
Tax -688 -55,303 -68,215 -28,390 -11,776 -21,555 -18,426 -36.76%
NP -88,024 101,214 120,765 45,984 -19,373 26,320 6,186 -
-
NP to SH -91,516 103,408 122,742 47,364 -18,925 26,509 11,345 -
-
Tax Rate - 35.33% 36.10% 38.17% - 45.02% 74.87% -
Total Cost 818,326 1,014,752 876,979 671,282 654,092 762,870 599,257 4.43%
-
Net Worth 391,565 493,125 485,647 370,694 333,628 367,650 393,431 -0.06%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
Div 7,760 61,399 19,829 10,658 7,074 14,350 13,148 -7.08%
Div Payout % 0.00% 59.38% 16.16% 22.50% 0.00% 54.13% 115.89% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
Net Worth 391,565 493,125 485,647 370,694 333,628 367,650 393,431 -0.06%
NOSH 1,947,632 1,947,632 389,526 383,620 382,142 382,083 375,662 25.78%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
NP Margin -12.05% 9.07% 12.10% 6.41% -3.05% 3.34% 1.02% -
ROE -23.37% 20.97% 25.27% 12.78% -5.67% 7.21% 2.88% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
RPS 41.40 63.61 276.74 201.89 179.44 219.98 161.17 -17.26%
EPS -5.19 5.88 34.11 13.36 -5.31 7.22 3.02 -
DPS 0.44 3.50 5.50 3.00 2.00 4.00 3.50 -25.10%
NAPS 0.222 0.2811 1.347 1.0434 0.9432 1.0248 1.0473 -19.44%
Adjusted Per Share Value based on latest NOSH - 389,526
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
RPS 37.50 57.30 51.23 36.83 32.59 40.52 31.09 2.64%
EPS -4.70 5.31 6.30 2.43 -0.97 1.36 0.58 -
DPS 0.40 3.15 1.02 0.55 0.36 0.74 0.68 -7.13%
NAPS 0.201 0.2532 0.2494 0.1903 0.1713 0.1888 0.202 -0.06%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 28/04/17 -
Price 0.54 0.61 4.15 1.95 1.10 1.66 1.74 -
P/RPS 1.30 0.96 1.50 0.97 0.61 0.75 1.08 2.61%
P/EPS -10.41 10.35 12.19 14.63 -20.56 22.47 57.62 -
EY -9.61 9.66 8.20 6.84 -4.86 4.45 1.74 -
DY 0.81 5.74 1.33 1.54 1.82 2.41 2.01 -11.90%
P/NAPS 2.43 2.17 3.08 1.87 1.17 1.62 1.66 5.45%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
Date 27/08/24 14/08/23 16/08/22 18/08/21 21/08/20 20/08/19 14/06/17 -
Price 0.505 0.67 4.34 1.91 1.15 1.57 1.53 -
P/RPS 1.22 1.05 1.57 0.95 0.64 0.71 0.95 3.54%
P/EPS -9.73 11.37 12.75 14.33 -21.49 21.25 50.66 -
EY -10.27 8.80 7.84 6.98 -4.65 4.71 1.97 -
DY 0.87 5.22 1.27 1.57 1.74 2.55 2.29 -12.62%
P/NAPS 2.27 2.38 3.22 1.83 1.22 1.53 1.46 6.34%

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