[BJFOOD] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
18-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -18.19%
YoY- 4.93%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 922,174 1,114,136 1,115,966 1,125,624 1,156,744 1,132,200 997,744 -5.10%
PBT -22,972 113,280 156,517 169,970 204,184 200,112 188,980 -
Tax -13,662 -39,236 -55,303 -57,841 -66,384 -63,844 -68,215 -65.66%
NP -36,634 74,044 101,214 112,129 137,800 136,268 120,765 -
-
NP to SH -47,108 76,108 103,408 114,834 140,372 138,792 122,742 -
-
Tax Rate - 34.64% 35.33% 34.03% 32.51% 31.90% 36.10% -
Total Cost 958,808 1,040,092 1,014,752 1,013,494 1,018,944 995,932 876,979 6.11%
-
Net Worth 457,304 503,299 493,125 484,879 502,247 479,252 485,647 -3.91%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 15,466 30,875 61,399 70,170 87,713 35,369 19,829 -15.22%
Div Payout % 0.00% 40.57% 59.38% 61.11% 62.49% 25.48% 16.16% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 457,304 503,299 493,125 484,879 502,247 479,252 485,647 -3.91%
NOSH 1,947,632 1,947,632 1,947,632 1,947,632 1,947,632 1,947,632 389,526 191.54%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -3.97% 6.65% 9.07% 9.96% 11.91% 12.04% 12.10% -
ROE -10.30% 15.12% 20.97% 23.68% 27.95% 28.96% 25.27% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 52.47 63.51 63.61 64.16 65.94 64.02 276.74 -66.89%
EPS -2.68 4.32 5.88 6.53 7.96 7.84 34.11 -
DPS 0.88 1.76 3.50 4.00 5.00 2.00 5.50 -70.42%
NAPS 0.2602 0.2869 0.2811 0.2764 0.2863 0.271 1.347 -66.48%
Adjusted Per Share Value based on latest NOSH - 1,947,632
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 47.35 57.20 57.30 57.79 59.39 58.13 51.23 -5.10%
EPS -2.42 3.91 5.31 5.90 7.21 7.13 6.30 -
DPS 0.79 1.59 3.15 3.60 4.50 1.82 1.02 -15.62%
NAPS 0.2348 0.2584 0.2532 0.249 0.2579 0.2461 0.2494 -3.93%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.60 0.75 0.61 0.92 1.04 0.865 4.15 -
P/RPS 1.14 1.18 0.96 1.43 1.58 1.35 1.50 -16.67%
P/EPS -22.38 17.29 10.35 14.05 13.00 11.02 12.19 -
EY -4.47 5.78 9.66 7.12 7.69 9.07 8.20 -
DY 1.47 2.35 5.74 4.35 4.81 2.31 1.33 6.88%
P/NAPS 2.31 2.61 2.17 3.33 3.63 3.19 3.08 -17.40%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 15/11/23 14/08/23 18/05/23 13/02/23 10/11/22 16/08/22 -
Price 0.57 0.685 0.67 0.825 1.13 0.985 4.34 -
P/RPS 1.09 1.08 1.05 1.29 1.71 1.54 1.57 -21.54%
P/EPS -21.27 15.79 11.37 12.60 14.12 12.55 12.75 -
EY -4.70 6.33 8.80 7.93 7.08 7.97 7.84 -
DY 1.54 2.57 5.22 4.85 4.42 2.03 1.27 13.67%
P/NAPS 2.19 2.39 2.38 2.98 3.95 3.63 3.22 -22.60%

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