[BJFOOD] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
18-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 7.32%
YoY- 350.27%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 941,961 920,946 750,876 717,266 715,396 709,638 722,888 19.31%
PBT 167,401 158,578 76,036 74,374 69,316 67,552 67,956 82.49%
Tax -59,150 -58,628 -30,640 -28,390 -26,236 -25,058 -26,452 71.08%
NP 108,250 99,950 45,396 45,984 43,080 42,494 41,504 89.58%
-
NP to SH 109,441 101,006 46,500 47,364 44,132 42,986 41,488 91.02%
-
Tax Rate 35.33% 36.97% 40.30% 38.17% 37.85% 37.09% 38.93% -
Total Cost 833,710 820,996 705,480 671,282 672,316 667,144 681,384 14.41%
-
Net Worth 452,473 425,590 385,635 370,694 363,347 352,760 343,426 20.20%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 16,904 14,430 14,276 10,658 9,454 7,080 7,074 78.83%
Div Payout % 15.45% 14.29% 30.70% 22.50% 21.42% 16.47% 17.05% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 452,473 425,590 385,635 370,694 363,347 352,760 343,426 20.20%
NOSH 389,526 389,526 385,810 383,620 382,513 382,346 382,142 1.28%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 11.49% 10.85% 6.05% 6.41% 6.02% 5.99% 5.74% -
ROE 24.19% 23.73% 12.06% 12.78% 12.15% 12.19% 12.08% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 260.04 255.28 210.39 201.89 201.77 200.44 204.37 17.43%
EPS 30.40 28.14 13.04 13.36 12.47 12.14 11.72 88.89%
DPS 4.67 4.00 4.00 3.00 2.67 2.00 2.00 76.09%
NAPS 1.2491 1.1797 1.0805 1.0434 1.0248 0.9964 0.9709 18.30%
Adjusted Per Share Value based on latest NOSH - 383,620
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 48.36 47.29 38.55 36.83 36.73 36.44 37.12 19.30%
EPS 5.62 5.19 2.39 2.43 2.27 2.21 2.13 91.05%
DPS 0.87 0.74 0.73 0.55 0.49 0.36 0.36 80.18%
NAPS 0.2323 0.2185 0.198 0.1903 0.1866 0.1811 0.1763 20.20%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.79 2.15 2.01 1.95 1.86 1.60 1.15 -
P/RPS 1.46 0.84 0.96 0.97 0.92 0.80 0.56 89.53%
P/EPS 12.54 7.68 15.43 14.63 14.94 13.18 9.80 17.88%
EY 7.97 13.02 6.48 6.84 6.69 7.59 10.20 -15.17%
DY 1.23 1.86 1.99 1.54 1.43 1.25 1.74 -20.66%
P/NAPS 3.03 1.82 1.86 1.87 1.81 1.61 1.18 87.62%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 11/05/22 10/02/22 11/11/21 18/08/21 06/05/21 09/02/21 12/11/20 -
Price 3.70 2.40 2.04 1.91 1.94 1.51 1.14 -
P/RPS 1.42 0.94 0.97 0.95 0.96 0.75 0.56 86.05%
P/EPS 12.25 8.57 15.66 14.33 15.59 12.44 9.72 16.69%
EY 8.17 11.67 6.39 6.98 6.42 8.04 10.29 -14.26%
DY 1.26 1.67 1.96 1.57 1.37 1.32 1.75 -19.68%
P/NAPS 2.96 2.03 1.89 1.83 1.89 1.52 1.17 85.77%

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