[BJFOOD] YoY Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
11-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -82.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Revenue 283,050 187,719 180,722 180,435 0 161,376 154,390 12.43%
PBT 50,028 19,009 16,989 8,568 0 10,999 8,757 40.08%
Tax -15,961 -7,660 -6,613 -3,990 0 -4,771 -4,069 30.26%
NP 34,067 11,349 10,376 4,578 0 6,228 4,688 46.76%
-
NP to SH 34,698 11,625 10,372 4,608 0 6,240 5,338 43.62%
-
Tax Rate 31.90% 40.30% 38.93% 46.57% - 43.38% 46.47% -
Total Cost 248,983 176,370 170,346 175,857 0 155,148 149,702 10.34%
-
Net Worth 479,252 385,635 343,426 370,250 0 388,571 394,526 3.83%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Div 8,842 3,569 1,768 3,586 - 3,768 3,732 18.15%
Div Payout % 25.48% 30.70% 17.05% 77.83% - 60.39% 69.93% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Net Worth 479,252 385,635 343,426 370,250 0 388,571 394,526 3.83%
NOSH 1,947,632 385,810 382,142 382,142 376,815 381,887 373,286 37.65%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
NP Margin 12.04% 6.05% 5.74% 2.54% 0.00% 3.86% 3.04% -
ROE 7.24% 3.01% 3.02% 1.24% 0.00% 1.61% 1.35% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
RPS 16.01 52.60 51.09 50.31 0.00 42.83 41.36 -16.77%
EPS 1.96 3.26 2.93 1.28 0.00 1.66 1.43 6.28%
DPS 0.50 1.00 0.50 1.00 0.00 1.00 1.00 -12.54%
NAPS 0.271 1.0805 0.9709 1.0324 0.00 1.0312 1.0569 -23.14%
Adjusted Per Share Value based on latest NOSH - 382,142
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
RPS 14.53 9.64 9.28 9.26 0.00 8.29 7.93 12.42%
EPS 1.78 0.60 0.53 0.24 0.00 0.32 0.27 44.02%
DPS 0.45 0.18 0.09 0.18 0.00 0.19 0.19 18.14%
NAPS 0.2461 0.198 0.1763 0.1901 0.00 0.1995 0.2026 3.83%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 31/07/18 31/07/17 -
Price 0.865 2.01 1.15 1.40 1.43 1.50 1.40 -
P/RPS 5.40 3.82 2.25 2.78 0.00 3.50 3.38 9.48%
P/EPS 44.09 61.71 39.22 108.96 0.00 90.58 97.90 -14.29%
EY 2.27 1.62 2.55 0.92 0.00 1.10 1.02 16.73%
DY 0.58 0.50 0.43 0.71 0.00 0.67 0.71 -3.83%
P/NAPS 3.19 1.86 1.18 1.36 0.00 1.45 1.32 18.61%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Date 10/11/22 11/11/21 12/11/20 11/11/19 - 18/09/18 15/09/17 -
Price 0.985 2.04 1.14 1.37 0.00 1.39 1.53 -
P/RPS 6.15 3.88 2.23 2.72 0.00 3.25 3.70 10.32%
P/EPS 50.20 62.63 38.88 106.62 0.00 83.94 106.99 -13.61%
EY 1.99 1.60 2.57 0.94 0.00 1.19 0.93 15.85%
DY 0.51 0.49 0.44 0.73 0.00 0.72 0.65 -4.58%
P/NAPS 3.63 1.89 1.17 1.33 0.00 1.35 1.45 19.42%

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