[BJFOOD] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
06-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -5.44%
YoY- 27.12%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Revenue 1,115,643 822,920 624,982 645,247 327,960 652,395 630,129 11.68%
PBT 211,783 119,887 4,470 32,447 22,458 23,593 27,876 48.02%
Tax -72,093 -45,175 -15,193 -15,706 -9,218 -20,347 -19,872 28.30%
NP 139,690 74,712 -10,723 16,741 13,240 3,246 8,004 73.86%
-
NP to SH 142,425 76,374 -10,053 16,873 13,273 3,264 12,459 60.20%
-
Tax Rate 34.04% 37.68% 339.89% 48.41% 41.05% 86.24% 71.29% -
Total Cost 975,953 748,208 635,705 628,506 314,720 649,149 622,125 9.10%
-
Net Worth 502,247 425,590 352,760 372,402 0 384,199 399,640 4.51%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Div 56,572 14,274 3,538 10,844 7,512 15,043 14,962 29.33%
Div Payout % 39.72% 18.69% 0.00% 64.27% 56.60% 460.88% 120.09% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Net Worth 502,247 425,590 352,760 372,402 0 384,199 399,640 4.51%
NOSH 1,947,632 389,526 382,346 382,142 374,427 381,887 374,967 37.53%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
NP Margin 12.52% 9.08% -1.72% 2.59% 4.04% 0.50% 1.27% -
ROE 28.36% 17.95% -2.85% 4.53% 0.00% 0.85% 3.12% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
RPS 63.60 228.11 176.53 180.60 87.59 174.24 168.05 -17.13%
EPS 8.12 21.17 -2.84 4.72 3.54 0.87 3.32 18.88%
DPS 3.22 4.00 1.00 3.04 2.00 4.00 4.00 -4.10%
NAPS 0.2863 1.1797 0.9964 1.0423 0.00 1.0261 1.0658 -22.45%
Adjusted Per Share Value based on latest NOSH - 382,142
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
RPS 57.28 42.25 32.09 33.13 16.84 33.50 32.35 11.68%
EPS 7.31 3.92 -0.52 0.87 0.68 0.17 0.64 60.17%
DPS 2.90 0.73 0.18 0.56 0.39 0.77 0.77 29.24%
NAPS 0.2579 0.2185 0.1811 0.1912 0.00 0.1973 0.2052 4.52%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 -
Price 1.04 2.15 1.60 1.38 1.40 1.38 1.49 -
P/RPS 1.64 0.94 0.91 0.76 1.60 0.79 0.89 12.55%
P/EPS 12.81 10.16 -56.35 29.22 39.49 158.31 44.84 -21.52%
EY 7.81 9.85 -1.77 3.42 2.53 0.63 2.23 27.43%
DY 3.10 1.86 0.62 2.20 1.43 2.90 2.68 2.85%
P/NAPS 3.63 1.82 1.61 1.32 0.00 1.34 1.40 20.23%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Date 13/02/23 10/02/22 09/02/21 06/02/20 - 05/12/18 13/12/17 -
Price 1.13 2.40 1.51 1.27 0.00 1.33 1.70 -
P/RPS 1.78 1.05 0.86 0.70 0.00 0.76 1.01 11.58%
P/EPS 13.92 11.34 -53.18 26.89 0.00 152.57 51.16 -22.25%
EY 7.18 8.82 -1.88 3.72 0.00 0.66 1.95 28.67%
DY 2.85 1.67 0.66 2.39 0.00 3.01 2.35 3.80%
P/NAPS 3.95 2.03 1.52 1.22 0.00 1.30 1.60 19.10%

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