[BJFOOD] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
06-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 36.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Revenue 722,888 634,719 697,537 729,112 721,740 789,190 740,105 -1.64%
PBT 67,956 -7,597 27,928 43,418 34,272 47,875 49,731 24.55%
Tax -26,452 -11,776 -13,594 -18,224 -15,960 -21,555 -21,171 16.95%
NP 41,504 -19,373 14,333 25,194 18,312 26,320 28,560 30.06%
-
NP to SH 41,488 -18,925 14,981 25,242 18,432 26,509 28,697 29.59%
-
Tax Rate 38.93% - 48.68% 41.97% 46.57% 45.02% 42.57% -
Total Cost 681,384 654,092 683,204 703,918 703,428 762,870 711,545 -3.00%
-
Net Worth 343,426 333,628 364,648 372,402 370,250 367,650 383,331 -7.43%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Div 7,074 7,074 9,461 14,291 14,345 14,350 16,082 -43.87%
Div Payout % 17.05% 0.00% 63.16% 56.62% 77.83% 54.13% 56.04% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Net Worth 343,426 333,628 364,648 372,402 370,250 367,650 383,331 -7.43%
NOSH 382,142 382,142 382,142 382,142 382,142 382,083 381,887 0.04%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
NP Margin 5.74% -3.05% 2.05% 3.46% 2.54% 3.34% 3.86% -
ROE 12.08% -5.67% 4.11% 6.78% 4.98% 7.21% 7.49% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
RPS 204.37 179.44 196.59 204.07 201.25 219.98 200.81 1.24%
EPS 11.72 -5.31 4.20 7.06 5.12 7.22 7.79 33.27%
DPS 2.00 2.00 2.67 4.00 4.00 4.00 4.36 -42.19%
NAPS 0.9709 0.9432 1.0277 1.0423 1.0324 1.0248 1.0401 -4.72%
Adjusted Per Share Value based on latest NOSH - 382,142
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
RPS 37.12 32.59 35.81 37.44 37.06 40.52 38.00 -1.63%
EPS 2.13 -0.97 0.77 1.30 0.95 1.36 1.47 29.79%
DPS 0.36 0.36 0.49 0.73 0.74 0.74 0.83 -44.42%
NAPS 0.1763 0.1713 0.1872 0.1912 0.1901 0.1888 0.1968 -7.44%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 30/04/19 -
Price 1.15 1.10 1.16 1.38 1.40 1.66 1.78 -
P/RPS 0.56 0.61 0.59 0.68 0.70 0.75 0.89 -27.80%
P/EPS 9.80 -20.56 27.47 19.53 27.24 22.47 22.86 -44.88%
EY 10.20 -4.86 3.64 5.12 3.67 4.45 4.37 81.50%
DY 1.74 1.82 2.30 2.90 2.86 2.41 2.45 -21.38%
P/NAPS 1.18 1.17 1.13 1.32 1.36 1.62 1.71 -22.96%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Date 12/11/20 21/08/20 01/06/20 06/02/20 11/11/19 20/08/19 13/06/19 -
Price 1.14 1.15 1.09 1.27 1.37 1.57 1.77 -
P/RPS 0.56 0.64 0.55 0.62 0.68 0.71 0.88 -27.23%
P/EPS 9.72 -21.49 25.82 17.98 26.66 21.25 22.73 -44.97%
EY 10.29 -4.65 3.87 5.56 3.75 4.71 4.40 81.75%
DY 1.75 1.74 2.45 3.15 2.92 2.55 2.47 -21.52%
P/NAPS 1.17 1.22 1.06 1.22 1.33 1.53 1.70 -23.10%

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