[BJFOOD] YoY Quarter Result on 31-Dec-2020 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
09-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 7.22%
YoY- 38.79%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Revenue 182,553 295,322 272,754 174,097 184,121 0 166,584 1.78%
PBT -39,806 52,064 60,280 16,787 13,141 0 11,459 -
Tax 2,978 -17,231 -21,654 -5,916 -5,122 0 -4,447 -
NP -36,828 34,833 38,626 10,871 8,019 0 7,012 -
-
NP to SH -42,581 35,488 38,878 11,121 8,013 0 7,033 -
-
Tax Rate - 33.10% 35.92% 35.24% 38.98% - 38.81% -
Total Cost 219,381 260,489 234,128 163,226 176,102 0 159,572 6.35%
-
Net Worth 457,304 502,247 425,590 352,760 372,402 0 384,199 3.42%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Div - 35,085 3,607 1,770 3,572 - 3,744 -
Div Payout % - 98.87% 9.28% 15.92% 44.59% - 53.24% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Net Worth 457,304 502,247 425,590 352,760 372,402 0 384,199 3.42%
NOSH 1,947,632 1,947,632 389,526 382,346 382,142 374,427 381,887 37.04%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
NP Margin -20.17% 11.79% 14.16% 6.24% 4.36% 0.00% 4.21% -
ROE -9.31% 7.07% 9.14% 3.15% 2.15% 0.00% 1.83% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
RPS 10.39 16.83 75.60 49.18 51.53 0.00 44.49 -24.52%
EPS -2.42 2.02 10.78 3.14 2.24 0.00 1.89 -
DPS 0.00 2.00 1.00 0.50 1.00 0.00 1.00 -
NAPS 0.2602 0.2863 1.1797 0.9964 1.0423 0.00 1.0261 -23.30%
Adjusted Per Share Value based on latest NOSH - 382,346
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
RPS 9.37 15.16 14.00 8.94 9.45 0.00 8.55 1.78%
EPS -2.19 1.82 2.00 0.57 0.41 0.00 0.36 -
DPS 0.00 1.80 0.19 0.09 0.18 0.00 0.19 -
NAPS 0.2348 0.2579 0.2185 0.1811 0.1912 0.00 0.1973 3.42%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 -
Price 0.60 1.04 2.15 1.60 1.38 1.40 1.38 -
P/RPS 5.78 6.18 2.84 3.25 2.68 0.00 3.10 12.80%
P/EPS -24.76 51.41 19.95 50.94 61.53 0.00 73.47 -
EY -4.04 1.95 5.01 1.96 1.63 0.00 1.36 -
DY 0.00 1.92 0.47 0.31 0.72 0.00 0.72 -
P/NAPS 2.31 3.63 1.82 1.61 1.32 0.00 1.34 11.10%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Date 21/02/24 13/02/23 10/02/22 09/02/21 06/02/20 - 05/12/18 -
Price 0.57 1.13 2.40 1.51 1.27 0.00 1.33 -
P/RPS 5.49 6.71 3.17 3.07 2.46 0.00 2.99 12.47%
P/EPS -23.53 55.86 22.27 48.07 56.63 0.00 70.81 -
EY -4.25 1.79 4.49 2.08 1.77 0.00 1.41 -
DY 0.00 1.77 0.42 0.33 0.79 0.00 0.75 -
P/NAPS 2.19 3.95 2.03 1.52 1.22 0.00 1.30 10.61%

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