[BJFOOD] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
10-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 13.08%
YoY- 198.48%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,115,966 1,125,624 1,156,744 1,132,200 997,744 941,961 920,946 13.70%
PBT 156,517 169,970 204,184 200,112 188,980 167,401 158,578 -0.87%
Tax -55,303 -57,841 -66,384 -63,844 -68,215 -59,150 -58,628 -3.82%
NP 101,214 112,129 137,800 136,268 120,765 108,250 99,950 0.84%
-
NP to SH 103,408 114,834 140,372 138,792 122,742 109,441 101,006 1.58%
-
Tax Rate 35.33% 34.03% 32.51% 31.90% 36.10% 35.33% 36.97% -
Total Cost 1,014,752 1,013,494 1,018,944 995,932 876,979 833,710 820,996 15.21%
-
Net Worth 493,125 484,879 502,247 479,252 485,647 452,473 425,590 10.34%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 61,399 70,170 87,713 35,369 19,829 16,904 14,430 163.27%
Div Payout % 59.38% 61.11% 62.49% 25.48% 16.16% 15.45% 14.29% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 493,125 484,879 502,247 479,252 485,647 452,473 425,590 10.34%
NOSH 1,947,632 1,947,632 1,947,632 1,947,632 389,526 389,526 389,526 193.26%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.07% 9.96% 11.91% 12.04% 12.10% 11.49% 10.85% -
ROE 20.97% 23.68% 27.95% 28.96% 25.27% 24.19% 23.73% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 63.61 64.16 65.94 64.02 276.74 260.04 255.28 -60.50%
EPS 5.88 6.53 7.96 7.84 34.11 30.40 28.14 -64.88%
DPS 3.50 4.00 5.00 2.00 5.50 4.67 4.00 -8.53%
NAPS 0.2811 0.2764 0.2863 0.271 1.347 1.2491 1.1797 -61.66%
Adjusted Per Share Value based on latest NOSH - 1,947,632
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 57.30 57.79 59.39 58.13 51.23 48.36 47.29 13.69%
EPS 5.31 5.90 7.21 7.13 6.30 5.62 5.19 1.53%
DPS 3.15 3.60 4.50 1.82 1.02 0.87 0.74 163.35%
NAPS 0.2532 0.249 0.2579 0.2461 0.2494 0.2323 0.2185 10.35%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.61 0.92 1.04 0.865 4.15 3.79 2.15 -
P/RPS 0.96 1.43 1.58 1.35 1.50 1.46 0.84 9.33%
P/EPS 10.35 14.05 13.00 11.02 12.19 12.54 7.68 22.07%
EY 9.66 7.12 7.69 9.07 8.20 7.97 13.02 -18.08%
DY 5.74 4.35 4.81 2.31 1.33 1.23 1.86 112.40%
P/NAPS 2.17 3.33 3.63 3.19 3.08 3.03 1.82 12.47%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 14/08/23 18/05/23 13/02/23 10/11/22 16/08/22 11/05/22 10/02/22 -
Price 0.67 0.825 1.13 0.985 4.34 3.70 2.40 -
P/RPS 1.05 1.29 1.71 1.54 1.57 1.42 0.94 7.67%
P/EPS 11.37 12.60 14.12 12.55 12.75 12.25 8.57 20.80%
EY 8.80 7.93 7.08 7.97 7.84 8.17 11.67 -17.19%
DY 5.22 4.85 4.42 2.03 1.27 1.26 1.67 114.22%
P/NAPS 2.38 2.98 3.95 3.63 3.22 2.96 2.03 11.21%

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