[BJFOOD] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
13-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 1.14%
YoY- 38.97%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,114,136 1,115,966 1,125,624 1,156,744 1,132,200 997,744 941,961 11.83%
PBT 113,280 156,517 169,970 204,184 200,112 188,980 167,401 -22.90%
Tax -39,236 -55,303 -57,841 -66,384 -63,844 -68,215 -59,150 -23.92%
NP 74,044 101,214 112,129 137,800 136,268 120,765 108,250 -22.34%
-
NP to SH 76,108 103,408 114,834 140,372 138,792 122,742 109,441 -21.48%
-
Tax Rate 34.64% 35.33% 34.03% 32.51% 31.90% 36.10% 35.33% -
Total Cost 1,040,092 1,014,752 1,013,494 1,018,944 995,932 876,979 833,710 15.87%
-
Net Worth 503,299 493,125 484,879 502,247 479,252 485,647 452,473 7.34%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 30,875 61,399 70,170 87,713 35,369 19,829 16,904 49.36%
Div Payout % 40.57% 59.38% 61.11% 62.49% 25.48% 16.16% 15.45% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 503,299 493,125 484,879 502,247 479,252 485,647 452,473 7.34%
NOSH 1,947,632 1,947,632 1,947,632 1,947,632 1,947,632 389,526 389,526 192.11%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.65% 9.07% 9.96% 11.91% 12.04% 12.10% 11.49% -
ROE 15.12% 20.97% 23.68% 27.95% 28.96% 25.27% 24.19% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 63.51 63.61 64.16 65.94 64.02 276.74 260.04 -60.89%
EPS 4.32 5.88 6.53 7.96 7.84 34.11 30.40 -72.73%
DPS 1.76 3.50 4.00 5.00 2.00 5.50 4.67 -47.79%
NAPS 0.2869 0.2811 0.2764 0.2863 0.271 1.347 1.2491 -62.46%
Adjusted Per Share Value based on latest NOSH - 1,947,632
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 57.20 57.30 57.79 59.39 58.13 51.23 48.36 11.83%
EPS 3.91 5.31 5.90 7.21 7.13 6.30 5.62 -21.46%
DPS 1.59 3.15 3.60 4.50 1.82 1.02 0.87 49.42%
NAPS 0.2584 0.2532 0.249 0.2579 0.2461 0.2494 0.2323 7.34%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.75 0.61 0.92 1.04 0.865 4.15 3.79 -
P/RPS 1.18 0.96 1.43 1.58 1.35 1.50 1.46 -13.22%
P/EPS 17.29 10.35 14.05 13.00 11.02 12.19 12.54 23.85%
EY 5.78 9.66 7.12 7.69 9.07 8.20 7.97 -19.26%
DY 2.35 5.74 4.35 4.81 2.31 1.33 1.23 53.91%
P/NAPS 2.61 2.17 3.33 3.63 3.19 3.08 3.03 -9.46%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 15/11/23 14/08/23 18/05/23 13/02/23 10/11/22 16/08/22 11/05/22 -
Price 0.685 0.67 0.825 1.13 0.985 4.34 3.70 -
P/RPS 1.08 1.05 1.29 1.71 1.54 1.57 1.42 -16.66%
P/EPS 15.79 11.37 12.60 14.12 12.55 12.75 12.25 18.42%
EY 6.33 8.80 7.93 7.08 7.97 7.84 8.17 -15.62%
DY 2.57 5.22 4.85 4.42 2.03 1.27 1.26 60.76%
P/NAPS 2.39 2.38 2.98 3.95 3.63 3.22 2.96 -13.27%

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