[FFB] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[FFB] FARM FRESH BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 14.02%
YoY- -27.35%
Quarter Report
Latest QR
Upcoming QR
FFB's Result
FFB'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 767,512 741,824 629,691 624,436 612,322 576,088 501,921 32.69%
PBT 40,378 23,476 52,174 63,550 54,618 56,732 65,684 -27.68%
Tax -2,970 -1,040 -2,240 -2,956 -1,250 4,520 12,881 -
NP 37,408 22,436 49,934 60,594 53,368 61,252 78,565 -38.99%
-
NP to SH 38,320 25,484 50,080 60,253 52,844 60,944 79,887 -38.69%
-
Tax Rate 7.36% 4.43% 4.29% 4.65% 2.29% -7.97% -19.61% -
Total Cost 730,104 719,388 579,757 563,841 558,954 514,836 423,356 43.76%
-
Net Worth 617,733 636,452 631,801 631,704 613,125 613,125 613,125 0.49%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 37,438 - - 26,506 39,760 - - -
Div Payout % 97.70% - - 43.99% 75.24% - - -
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 617,733 636,452 631,801 631,704 613,125 613,125 613,125 0.49%
NOSH 1,858,762 1,858,762 1,858,239 1,857,954 1,857,954 1,857,954 1,857,954 0.02%
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 4.87% 3.02% 7.93% 9.70% 8.72% 10.63% 15.65% -
ROE 6.20% 4.00% 7.93% 9.54% 8.62% 9.94% 13.03% -
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 41.00 39.63 33.89 33.61 32.96 31.01 27.01 32.04%
EPS 2.06 1.36 2.69 3.24 2.84 3.28 4.30 -38.74%
DPS 2.00 0.00 0.00 1.43 2.14 0.00 0.00 -
NAPS 0.33 0.34 0.34 0.34 0.33 0.33 0.33 0.00%
Adjusted Per Share Value based on latest NOSH - 1,857,954
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 40.94 39.57 33.59 33.31 32.66 30.73 26.77 32.70%
EPS 2.04 1.36 2.67 3.21 2.82 3.25 4.26 -38.76%
DPS 2.00 0.00 0.00 1.41 2.12 0.00 0.00 -
NAPS 0.3295 0.3395 0.337 0.3369 0.327 0.327 0.327 0.50%
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 1.20 1.26 1.50 1.61 1.61 1.62 1.64 -
P/RPS 2.93 3.18 4.43 4.79 4.89 5.22 6.07 -38.43%
P/EPS 58.62 92.55 55.66 49.65 56.61 49.39 38.14 33.14%
EY 1.71 1.08 1.80 2.01 1.77 2.02 2.62 -24.73%
DY 1.67 0.00 0.00 0.89 1.33 0.00 0.00 -
P/NAPS 3.64 3.71 4.41 4.74 4.88 4.91 4.97 -18.73%
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 28/11/23 30/08/23 30/05/23 24/02/23 23/11/22 24/08/22 24/05/22 -
Price 1.31 1.19 1.55 1.51 1.57 1.67 1.68 -
P/RPS 3.20 3.00 4.57 4.49 4.76 5.39 6.22 -35.76%
P/EPS 63.99 87.41 57.51 46.56 55.20 50.91 39.07 38.90%
EY 1.56 1.14 1.74 2.15 1.81 1.96 2.56 -28.10%
DY 1.53 0.00 0.00 0.94 1.36 0.00 0.00 -
P/NAPS 3.97 3.50 4.56 4.44 4.76 5.06 5.09 -15.25%

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