[BJFOOD] YoY Annualized Quarter 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- 2.67%
YoY- 194.58%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Revenue 799,649 1,125,624 941,961 715,396 697,537 0 677,998 3.24%
PBT -59,528 169,970 167,401 69,316 27,928 0 49,516 -
Tax -5,304 -57,841 -59,150 -26,236 -13,594 0 -19,948 -22.61%
NP -64,832 112,129 108,250 43,080 14,333 0 29,568 -
-
NP to SH -71,085 114,834 109,441 44,132 14,981 0 29,676 -
-
Tax Rate - 34.03% 35.33% 37.85% 48.68% - 40.29% -
Total Cost 864,481 1,013,494 833,710 672,316 683,204 0 648,430 5.72%
-
Net Worth 431,790 484,879 452,473 363,347 364,648 0 378,042 2.60%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Div 10,394 70,170 16,904 9,454 9,461 - 14,512 -6.25%
Div Payout % 0.00% 61.11% 15.45% 21.42% 63.16% - 48.90% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Net Worth 431,790 484,879 452,473 363,347 364,648 0 378,042 2.60%
NOSH 1,947,632 1,947,632 389,526 382,513 382,142 362,805 381,887 37.06%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
NP Margin -8.11% 9.96% 11.49% 6.02% 2.05% 0.00% 4.36% -
ROE -16.46% 23.68% 24.19% 12.15% 4.11% 0.00% 7.85% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
RPS 45.13 64.16 260.04 201.77 196.59 0.00 186.88 -24.04%
EPS -4.04 6.53 30.40 12.47 4.20 0.00 8.01 -
DPS 0.59 4.00 4.67 2.67 2.67 0.00 4.00 -30.95%
NAPS 0.2437 0.2764 1.2491 1.0248 1.0277 0.00 1.042 -24.51%
Adjusted Per Share Value based on latest NOSH - 382,513
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
RPS 41.06 57.79 48.36 36.73 35.81 0.00 34.81 3.24%
EPS -3.65 5.90 5.62 2.27 0.77 0.00 1.52 -
DPS 0.53 3.60 0.87 0.49 0.49 0.00 0.75 -6.49%
NAPS 0.2217 0.249 0.2323 0.1866 0.1872 0.00 0.1941 2.60%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 31/01/19 -
Price 0.59 0.92 3.79 1.86 1.16 1.63 1.34 -
P/RPS 1.31 1.43 1.46 0.92 0.59 0.00 0.72 12.28%
P/EPS -14.71 14.05 12.54 14.94 27.47 0.00 16.38 -
EY -6.80 7.12 7.97 6.69 3.64 0.00 6.10 -
DY 0.99 4.35 1.23 1.43 2.30 0.00 2.99 -19.25%
P/NAPS 2.42 3.33 3.03 1.81 1.13 0.00 1.29 12.94%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Date 23/05/24 18/05/23 11/05/22 06/05/21 01/06/20 - 14/03/19 -
Price 0.605 0.825 3.70 1.94 1.09 0.00 1.51 -
P/RPS 1.34 1.29 1.42 0.96 0.55 0.00 0.81 10.23%
P/EPS -15.08 12.60 12.25 15.59 25.82 0.00 18.46 -
EY -6.63 7.93 8.17 6.42 3.87 0.00 5.42 -
DY 0.97 4.85 1.26 1.37 2.45 0.00 2.65 -17.67%
P/NAPS 2.48 2.98 2.96 1.89 1.06 0.00 1.45 10.94%

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