[BJFOOD] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
12-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 319.22%
YoY- 125.09%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 717,266 715,396 709,638 722,888 634,719 697,537 729,112 -1.08%
PBT 74,374 69,316 67,552 67,956 -7,597 27,928 43,418 43.21%
Tax -28,390 -26,236 -25,058 -26,452 -11,776 -13,594 -18,224 34.42%
NP 45,984 43,080 42,494 41,504 -19,373 14,333 25,194 49.40%
-
NP to SH 47,364 44,132 42,986 41,488 -18,925 14,981 25,242 52.18%
-
Tax Rate 38.17% 37.85% 37.09% 38.93% - 48.68% 41.97% -
Total Cost 671,282 672,316 667,144 681,384 654,092 683,204 703,918 -3.11%
-
Net Worth 370,694 363,347 352,760 343,426 333,628 364,648 372,402 -0.30%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 10,658 9,454 7,080 7,074 7,074 9,461 14,291 -17.77%
Div Payout % 22.50% 21.42% 16.47% 17.05% 0.00% 63.16% 56.62% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 370,694 363,347 352,760 343,426 333,628 364,648 372,402 -0.30%
NOSH 383,620 382,513 382,346 382,142 382,142 382,142 382,142 0.25%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.41% 6.02% 5.99% 5.74% -3.05% 2.05% 3.46% -
ROE 12.78% 12.15% 12.19% 12.08% -5.67% 4.11% 6.78% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 201.89 201.77 200.44 204.37 179.44 196.59 204.07 -0.71%
EPS 13.36 12.47 12.14 11.72 -5.31 4.20 7.06 53.05%
DPS 3.00 2.67 2.00 2.00 2.00 2.67 4.00 -17.46%
NAPS 1.0434 1.0248 0.9964 0.9709 0.9432 1.0277 1.0423 0.07%
Adjusted Per Share Value based on latest NOSH - 382,142
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 36.83 36.73 36.44 37.12 32.59 35.81 37.44 -1.09%
EPS 2.43 2.27 2.21 2.13 -0.97 0.77 1.30 51.80%
DPS 0.55 0.49 0.36 0.36 0.36 0.49 0.73 -17.21%
NAPS 0.1903 0.1866 0.1811 0.1763 0.1713 0.1872 0.1912 -0.31%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.95 1.86 1.60 1.15 1.10 1.16 1.38 -
P/RPS 0.97 0.92 0.80 0.56 0.61 0.59 0.68 26.74%
P/EPS 14.63 14.94 13.18 9.80 -20.56 27.47 19.53 -17.53%
EY 6.84 6.69 7.59 10.20 -4.86 3.64 5.12 21.32%
DY 1.54 1.43 1.25 1.74 1.82 2.30 2.90 -34.44%
P/NAPS 1.87 1.81 1.61 1.18 1.17 1.13 1.32 26.16%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 18/08/21 06/05/21 09/02/21 12/11/20 21/08/20 01/06/20 06/02/20 -
Price 1.91 1.94 1.51 1.14 1.15 1.09 1.27 -
P/RPS 0.95 0.96 0.75 0.56 0.64 0.55 0.62 32.94%
P/EPS 14.33 15.59 12.44 9.72 -21.49 25.82 17.98 -14.05%
EY 6.98 6.42 8.04 10.29 -4.65 3.87 5.56 16.38%
DY 1.57 1.37 1.32 1.75 1.74 2.45 3.15 -37.16%
P/NAPS 1.83 1.89 1.52 1.17 1.22 1.06 1.22 31.06%

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