[BJFOOD] QoQ Cumulative Quarter Result on 30-Jun-2022 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
16-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 49.54%
YoY- 159.15%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 844,218 578,372 283,050 997,744 706,471 460,473 187,719 172.70%
PBT 127,478 102,092 50,028 188,980 125,551 79,289 19,009 256.03%
Tax -43,381 -33,192 -15,961 -68,215 -44,363 -29,314 -7,660 218.05%
NP 84,097 68,900 34,067 120,765 81,188 49,975 11,349 280.55%
-
NP to SH 86,126 70,186 34,698 122,742 82,081 50,503 11,625 280.50%
-
Tax Rate 34.03% 32.51% 31.90% 36.10% 35.33% 36.97% 40.30% -
Total Cost 760,121 509,472 248,983 876,979 625,283 410,498 176,370 165.06%
-
Net Worth 484,879 502,247 479,252 485,647 452,473 425,590 385,635 16.51%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 52,628 43,856 8,842 19,829 12,678 7,215 3,569 502.31%
Div Payout % 61.11% 62.49% 25.48% 16.16% 15.45% 14.29% 30.70% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 484,879 502,247 479,252 485,647 452,473 425,590 385,635 16.51%
NOSH 1,947,632 1,947,632 1,947,632 389,526 389,526 389,526 385,810 194.56%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 9.96% 11.91% 12.04% 12.10% 11.49% 10.85% 6.05% -
ROE 17.76% 13.97% 7.24% 25.27% 18.14% 11.87% 3.01% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 48.12 32.97 16.01 276.74 195.03 127.64 52.60 -5.76%
EPS 4.90 3.98 1.96 34.11 22.80 14.07 3.26 31.24%
DPS 3.00 2.50 0.50 5.50 3.50 2.00 1.00 108.14%
NAPS 0.2764 0.2863 0.271 1.347 1.2491 1.1797 1.0805 -59.73%
Adjusted Per Share Value based on latest NOSH - 389,526
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 43.35 29.70 14.53 51.23 36.27 23.64 9.64 172.69%
EPS 4.42 3.60 1.78 6.30 4.21 2.59 0.60 279.06%
DPS 2.70 2.25 0.45 1.02 0.65 0.37 0.18 509.22%
NAPS 0.249 0.2579 0.2461 0.2494 0.2323 0.2185 0.198 16.52%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.92 1.04 0.865 4.15 3.79 2.15 2.01 -
P/RPS 1.91 3.15 5.40 1.50 1.94 1.68 3.82 -37.03%
P/EPS 18.74 25.99 44.09 12.19 16.73 15.36 61.71 -54.85%
EY 5.34 3.85 2.27 8.20 5.98 6.51 1.62 121.64%
DY 3.26 2.40 0.58 1.33 0.92 0.93 0.50 249.40%
P/NAPS 3.33 3.63 3.19 3.08 3.03 1.82 1.86 47.49%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 18/05/23 13/02/23 10/11/22 16/08/22 11/05/22 10/02/22 11/11/21 -
Price 0.825 1.13 0.985 4.34 3.70 2.40 2.04 -
P/RPS 1.71 3.43 6.15 1.57 1.90 1.88 3.88 -42.11%
P/EPS 16.80 28.24 50.20 12.75 16.33 17.14 62.63 -58.44%
EY 5.95 3.54 1.99 7.84 6.12 5.83 1.60 140.22%
DY 3.64 2.21 0.51 1.27 0.95 0.83 0.49 281.18%
P/NAPS 2.98 3.95 3.63 3.22 2.96 2.03 1.89 35.50%

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