[BJFOOD] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
11-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -1.82%
YoY- 12.08%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Revenue 1,114,136 1,132,200 750,876 722,888 721,740 0 645,504 11.13%
PBT 113,280 200,112 76,036 67,956 34,272 0 43,996 20.07%
Tax -39,236 -63,844 -30,640 -26,452 -15,960 0 -19,084 14.95%
NP 74,044 136,268 45,396 41,504 18,312 0 24,912 23.45%
-
NP to SH 76,108 138,792 46,500 41,488 18,432 0 24,960 24.06%
-
Tax Rate 34.64% 31.90% 40.30% 38.93% 46.57% - 43.38% -
Total Cost 1,040,092 995,932 705,480 681,384 703,428 0 620,592 10.50%
-
Net Worth 503,299 479,252 385,635 343,426 370,250 0 388,571 5.13%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Div 30,875 35,369 14,276 7,074 14,345 - 15,072 14.87%
Div Payout % 40.57% 25.48% 30.70% 17.05% 77.83% - 60.39% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Net Worth 503,299 479,252 385,635 343,426 370,250 0 388,571 5.13%
NOSH 1,947,632 1,947,632 385,810 382,142 382,142 376,815 381,887 37.04%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
NP Margin 6.65% 12.04% 6.05% 5.74% 2.54% 0.00% 3.86% -
ROE 15.12% 28.96% 12.06% 12.08% 4.98% 0.00% 6.42% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
RPS 63.51 64.02 210.39 204.37 201.25 0.00 171.31 -17.46%
EPS 4.32 7.84 13.04 11.72 5.12 0.00 6.64 -7.97%
DPS 1.76 2.00 4.00 2.00 4.00 0.00 4.00 -14.68%
NAPS 0.2869 0.271 1.0805 0.9709 1.0324 0.00 1.0312 -21.92%
Adjusted Per Share Value based on latest NOSH - 385,810
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
RPS 57.20 58.13 38.55 37.12 37.06 0.00 33.14 11.13%
EPS 3.91 7.13 2.39 2.13 0.95 0.00 1.28 24.10%
DPS 1.59 1.82 0.73 0.36 0.74 0.00 0.77 15.05%
NAPS 0.2584 0.2461 0.198 0.1763 0.1901 0.00 0.1995 5.13%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 31/07/18 -
Price 0.75 0.865 2.01 1.15 1.40 1.43 1.50 -
P/RPS 1.18 1.35 0.96 0.56 0.70 0.00 0.88 5.83%
P/EPS 17.29 11.02 15.43 9.80 27.24 0.00 22.65 -5.08%
EY 5.78 9.07 6.48 10.20 3.67 0.00 4.42 5.32%
DY 2.35 2.31 1.99 1.74 2.86 0.00 2.67 -2.43%
P/NAPS 2.61 3.19 1.86 1.18 1.36 0.00 1.45 12.04%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Date 15/11/23 10/11/22 11/11/21 12/11/20 11/11/19 - 18/09/18 -
Price 0.685 0.985 2.04 1.14 1.37 0.00 1.39 -
P/RPS 1.08 1.54 0.97 0.56 0.68 0.00 0.81 5.72%
P/EPS 15.79 12.55 15.66 9.72 26.66 0.00 20.98 -5.34%
EY 6.33 7.97 6.39 10.29 3.75 0.00 4.77 5.62%
DY 2.57 2.03 1.96 1.75 2.92 0.00 2.88 -2.17%
P/NAPS 2.39 3.63 1.89 1.17 1.33 0.00 1.35 11.68%

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