[BJFOOD] YoY Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
01-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -10.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Revenue 844,218 706,471 536,547 523,153 0 508,499 479,606 11.57%
PBT 127,478 125,551 51,987 20,946 0 37,137 13,434 54.60%
Tax -43,381 -44,363 -19,677 -10,196 0 -14,961 -14,090 24.32%
NP 84,097 81,188 32,310 10,750 0 22,176 -656 -
-
NP to SH 86,126 82,081 33,099 11,236 0 22,257 304 198.42%
-
Tax Rate 34.03% 35.33% 37.85% 48.68% - 40.29% 104.88% -
Total Cost 760,121 625,283 504,237 512,403 0 486,323 480,262 9.29%
-
Net Worth 484,879 452,473 363,347 364,648 0 378,042 387,522 4.43%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Div 52,628 12,678 7,091 7,096 - 10,884 11,288 34.72%
Div Payout % 61.11% 15.45% 21.42% 63.16% - 48.90% 3,713.21% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Net Worth 484,879 452,473 363,347 364,648 0 378,042 387,522 4.43%
NOSH 1,947,632 389,526 382,513 382,142 362,805 381,887 381,564 37.11%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
NP Margin 9.96% 11.49% 6.02% 2.05% 0.00% 4.36% -0.14% -
ROE 17.76% 18.14% 9.11% 3.08% 0.00% 5.89% 0.08% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
RPS 48.12 195.03 151.33 147.44 0.00 140.16 127.46 -17.18%
EPS 4.90 22.80 9.35 3.15 0.00 6.01 0.08 121.84%
DPS 3.00 3.50 2.00 2.00 0.00 3.00 3.00 0.00%
NAPS 0.2764 1.2491 1.0248 1.0277 0.00 1.042 1.0299 -22.48%
Adjusted Per Share Value based on latest NOSH - 382,142
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
RPS 43.35 36.27 27.55 26.86 0.00 26.11 24.63 11.56%
EPS 4.42 4.21 1.70 0.58 0.00 1.14 0.02 184.41%
DPS 2.70 0.65 0.36 0.36 0.00 0.56 0.58 34.68%
NAPS 0.249 0.2323 0.1866 0.1872 0.00 0.1941 0.199 4.43%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 31/01/19 30/01/18 -
Price 0.92 3.79 1.86 1.16 1.63 1.34 1.75 -
P/RPS 1.91 1.94 1.23 0.79 0.00 0.96 1.37 6.64%
P/EPS 18.74 16.73 19.92 36.63 0.00 21.84 2,166.04 -60.13%
EY 5.34 5.98 5.02 2.73 0.00 4.58 0.05 147.05%
DY 3.26 0.92 1.08 1.72 0.00 2.24 1.71 13.30%
P/NAPS 3.33 3.03 1.81 1.13 0.00 1.29 1.70 13.90%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Date 18/05/23 11/05/22 06/05/21 01/06/20 - 14/03/19 15/03/18 -
Price 0.825 3.70 1.94 1.09 0.00 1.51 1.83 -
P/RPS 1.71 1.90 1.28 0.74 0.00 1.08 1.44 3.38%
P/EPS 16.80 16.33 20.78 34.42 0.00 24.61 2,265.06 -61.30%
EY 5.95 6.12 4.81 2.91 0.00 4.06 0.04 163.42%
DY 3.64 0.95 1.03 1.83 0.00 1.99 1.64 16.69%
P/NAPS 2.98 2.96 1.89 1.06 0.00 1.45 1.78 10.49%

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