[BJFOOD] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
11-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 8.35%
YoY- 147.99%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,156,744 1,132,200 997,744 941,961 920,946 750,876 717,266 37.40%
PBT 204,184 200,112 188,980 167,401 158,578 76,036 74,374 95.70%
Tax -66,384 -63,844 -68,215 -59,150 -58,628 -30,640 -28,390 75.89%
NP 137,800 136,268 120,765 108,250 99,950 45,396 45,984 107.44%
-
NP to SH 140,372 138,792 122,742 109,441 101,006 46,500 47,364 105.91%
-
Tax Rate 32.51% 31.90% 36.10% 35.33% 36.97% 40.30% 38.17% -
Total Cost 1,018,944 995,932 876,979 833,710 820,996 705,480 671,282 31.97%
-
Net Worth 502,247 479,252 485,647 452,473 425,590 385,635 370,694 22.37%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 87,713 35,369 19,829 16,904 14,430 14,276 10,658 306.06%
Div Payout % 62.49% 25.48% 16.16% 15.45% 14.29% 30.70% 22.50% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 502,247 479,252 485,647 452,473 425,590 385,635 370,694 22.37%
NOSH 1,947,632 1,947,632 389,526 389,526 389,526 385,810 383,620 194.52%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.91% 12.04% 12.10% 11.49% 10.85% 6.05% 6.41% -
ROE 27.95% 28.96% 25.27% 24.19% 23.73% 12.06% 12.78% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 65.94 64.02 276.74 260.04 255.28 210.39 201.89 -52.47%
EPS 7.96 7.84 34.11 30.40 28.14 13.04 13.36 -29.12%
DPS 5.00 2.00 5.50 4.67 4.00 4.00 3.00 40.44%
NAPS 0.2863 0.271 1.347 1.2491 1.1797 1.0805 1.0434 -57.67%
Adjusted Per Share Value based on latest NOSH - 389,526
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 59.39 58.13 51.23 48.36 47.29 38.55 36.83 37.39%
EPS 7.21 7.13 6.30 5.62 5.19 2.39 2.43 106.07%
DPS 4.50 1.82 1.02 0.87 0.74 0.73 0.55 304.48%
NAPS 0.2579 0.2461 0.2494 0.2323 0.2185 0.198 0.1903 22.39%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.04 0.865 4.15 3.79 2.15 2.01 1.95 -
P/RPS 1.58 1.35 1.50 1.46 0.84 0.96 0.97 38.31%
P/EPS 13.00 11.02 12.19 12.54 7.68 15.43 14.63 -7.55%
EY 7.69 9.07 8.20 7.97 13.02 6.48 6.84 8.09%
DY 4.81 2.31 1.33 1.23 1.86 1.99 1.54 113.23%
P/NAPS 3.63 3.19 3.08 3.03 1.82 1.86 1.87 55.42%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 13/02/23 10/11/22 16/08/22 11/05/22 10/02/22 11/11/21 18/08/21 -
Price 1.13 0.985 4.34 3.70 2.40 2.04 1.91 -
P/RPS 1.71 1.54 1.57 1.42 0.94 0.97 0.95 47.81%
P/EPS 14.12 12.55 12.75 12.25 8.57 15.66 14.33 -0.97%
EY 7.08 7.97 7.84 8.17 11.67 6.39 6.98 0.95%
DY 4.42 2.03 1.27 1.26 1.67 1.96 1.57 99.00%
P/NAPS 3.95 3.63 3.22 2.96 2.03 1.89 1.83 66.78%

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