[BJFOOD] YoY TTM 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- -32.21%
YoY- -28.58%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Revenue 1,135,491 887,190 648,113 633,913 347,123 668,496 631,029 12.04%
PBT 190,907 147,938 23,444 23,234 26,138 43,107 14,423 64.89%
Tax -67,233 -53,076 -21,257 -12,344 -10,190 -20,088 -21,019 25.25%
NP 123,674 94,862 2,187 10,890 15,948 23,019 -6,596 -
-
NP to SH 126,787 96,346 2,938 11,439 16,017 23,094 -3,062 -
-
Tax Rate 35.22% 35.88% 90.67% 53.13% 38.99% 46.60% 145.73% -
Total Cost 1,011,817 792,328 645,926 623,023 331,175 645,477 637,625 9.35%
-
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 59,909 16,163 7,084 7,159 7,372 14,908 14,985 30.77%
Div Payout % 47.25% 16.78% 241.13% 62.59% 46.03% 64.56% 0.00% -
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 10.89% 10.69% 0.34% 1.72% 4.59% 3.44% -1.05% -
ROE 26.15% 21.29% 0.81% 3.14% 0.00% 6.11% -0.79% -
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 64.73 244.92 182.80 178.66 95.68 184.26 167.71 -16.83%
EPS 7.23 26.60 0.83 3.22 4.41 6.37 -0.81 -
DPS 3.42 4.50 2.00 2.00 2.03 4.11 4.00 -2.98%
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 58.30 45.55 33.28 32.55 17.82 34.32 32.40 12.04%
EPS 6.51 4.95 0.15 0.59 0.82 1.19 -0.16 -
DPS 3.08 0.83 0.36 0.37 0.38 0.77 0.77 30.79%
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 1.42 1.55 1.02 0.65 1.70 0.73 1.04 6.21%
P/EPS 12.73 14.25 224.46 35.98 36.92 21.05 -215.05 -
EY 7.86 7.02 0.45 2.78 2.71 4.75 -0.47 -
DY 3.71 1.19 1.08 1.72 1.25 3.07 2.29 9.79%
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 1.27 1.51 1.06 0.61 0.00 0.82 1.09 3.00%
P/EPS 11.41 13.91 234.12 33.81 0.00 23.72 -224.88 -
EY 8.76 7.19 0.43 2.96 0.00 4.22 -0.44 -
DY 4.14 1.22 1.03 1.83 0.00 2.72 2.19 13.12%
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