[BJFOOD] YoY Cumulative 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- -75.46%
YoY- 12.08%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Revenue 278,534 283,050 187,719 180,722 180,435 0 161,376 11.13%
PBT 28,320 50,028 19,009 16,989 8,568 0 10,999 20.07%
Tax -9,809 -15,961 -7,660 -6,613 -3,990 0 -4,771 14.95%
NP 18,511 34,067 11,349 10,376 4,578 0 6,228 23.45%
-
NP to SH 19,027 34,698 11,625 10,372 4,608 0 6,240 24.06%
-
Tax Rate 34.64% 31.90% 40.30% 38.93% 46.57% - 43.38% -
Total Cost 260,023 248,983 176,370 170,346 175,857 0 155,148 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 7,718 8,842 3,569 1,768 3,586 - 3,768 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 3.78% 7.24% 3.01% 3.02% 1.24% 0.00% 1.61% -
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 15.88 16.01 52.60 51.09 50.31 0.00 42.83 -17.46%
EPS 1.08 1.96 3.26 2.93 1.28 0.00 1.66 -7.97%
DPS 0.44 0.50 1.00 0.50 1.00 0.00 1.00 -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 14.30 14.53 9.64 9.28 9.26 0.00 8.29 11.12%
EPS 0.98 1.78 0.60 0.53 0.24 0.00 0.32 24.17%
DPS 0.40 0.45 0.18 0.09 0.18 0.00 0.19 15.48%
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 4.72 5.40 3.82 2.25 2.78 0.00 3.50 5.95%
P/EPS 69.15 44.09 61.71 39.22 108.96 0.00 90.58 -5.08%
EY 1.45 2.27 1.62 2.55 0.92 0.00 1.10 5.48%
DY 0.59 0.58 0.50 0.43 0.71 0.00 0.67 -2.42%
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 4.31 6.15 3.88 2.23 2.72 0.00 3.25 5.61%
P/EPS 63.16 50.20 62.63 38.88 106.62 0.00 83.94 -5.35%
EY 1.58 1.99 1.60 2.57 0.94 0.00 1.19 5.63%
DY 0.64 0.51 0.49 0.44 0.73 0.00 0.72 -2.25%
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