[BJFOOD] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
10-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 57.09%
YoY- 859.71%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Revenue 998,681 1,115,643 822,920 624,982 645,247 327,960 652,395 8.58%
PBT 42,939 211,783 119,887 4,470 32,447 22,458 23,593 12.28%
Tax -28,942 -72,093 -45,175 -15,193 -15,706 -9,218 -20,347 7.05%
NP 13,997 139,690 74,712 -10,723 16,741 13,240 3,246 32.66%
-
NP to SH 9,668 142,425 76,374 -10,053 16,873 13,273 3,264 23.37%
-
Tax Rate 67.40% 34.04% 37.68% 339.89% 48.41% 41.05% 86.24% -
Total Cost 984,684 975,953 748,208 635,705 628,506 314,720 649,149 8.39%
-
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 25,261 56,572 14,274 3,538 10,844 7,512 15,043 10.54%
Div Payout % 261.29% 39.72% 18.69% 0.00% 64.27% 56.60% 460.88% -
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 1.40% 12.52% 9.08% -1.72% 2.59% 4.04% 0.50% -
ROE 2.11% 28.36% 17.95% -2.85% 4.53% 0.00% 0.85% -
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 56.82 63.60 228.11 176.53 180.60 87.59 174.24 -19.48%
EPS 0.55 8.12 21.17 -2.84 4.72 3.54 0.87 -8.48%
DPS 1.44 3.22 4.00 1.00 3.04 2.00 4.00 -17.93%
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 - 389,526
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
RPS 51.28 57.28 42.25 32.09 33.13 16.84 33.50 8.58%
EPS 0.50 7.31 3.92 -0.52 0.87 0.68 0.17 23.20%
DPS 1.30 2.90 0.73 0.18 0.56 0.39 0.77 10.66%
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 1.06 1.64 0.94 0.91 0.76 1.60 0.79 5.85%
P/EPS 109.07 12.81 10.16 -56.35 29.22 39.49 158.31 -6.95%
EY 0.92 7.81 9.85 -1.77 3.42 2.53 0.63 7.59%
DY 2.40 3.10 1.86 0.62 2.20 1.43 2.90 -3.59%
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 1.00 1.78 1.05 0.86 0.70 0.00 0.76 5.45%
P/EPS 103.62 13.92 11.34 -53.18 26.89 0.00 152.57 -7.21%
EY 0.97 7.18 8.82 -1.88 3.72 0.00 0.66 7.73%
DY 2.53 2.85 1.67 0.66 2.39 0.00 3.01 -3.30%
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