[BJFOOD] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock

[BJFOOD] BERJAYA FOOD BERHAD

Announcement Date

12-Nov-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

30-Sep-2020 [#1]

Profit Trend

QoQ- 154.81%

YoY- 125.09%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Cumulative Result
Revenue	717,266	536,547	354,819	180,722	634,719	523,153	364,556	57.08%
YoY %	33.68%	51.22%	96.33%	-71.53%	21.33%	43.50%	-	-
Horiz. %	196.75%	147.18%	97.33%	49.57%	174.11%	143.50%	100.00%	-
PBT	74,374	51,987	33,776	16,989	-7,597	20,946	21,709	127.42%
YoY %	43.06%	53.92%	98.81%	323.63%	-136.27%	-3.51%	-	-
Horiz. %	342.60%	239.47%	155.59%	78.26%	-34.99%	96.49%	100.00%	-
Tax	-28,390	-19,677	-12,529	-6,613	-11,776	-10,196	-9,112	113.46%
YoY %	-44.28%	-57.05%	-89.46%	43.84%	-15.50%	-11.90%	-	-
Horiz. %	311.57%	215.95%	137.50%	72.57%	129.24%	111.90%	100.00%	-
NP	45,984	32,310	21,247	10,376	-19,373	10,750	12,597	137.26%
YoY %	42.32%	52.07%	104.77%	153.56%	-280.21%	-14.66%	-	-
Horiz. %	365.04%	256.49%	168.67%	82.37%	-153.79%	85.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,364	33,099	21,493	10,372	-18,925	11,236	12,621	141.68%
YoY %	43.10%	54.00%	107.22%	154.81%	-268.43%	-10.97%	-	-
Horiz. %	375.28%	262.25%	170.30%	82.18%	-149.95%	89.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.17%	37.85%	37.09%	38.93%	-	48.68%	41.97%	-
YoY %	0.85%	2.05%	-4.73%	0.00%	-	15.99%	-	-
Horiz. %	90.95%	90.18%	88.37%	92.76%	-	115.99%	100.00%	-
Total Cost	671,282	504,237	333,572	170,346	654,092	512,403	351,959	53.85%
YoY %	33.13%	51.16%	95.82%	-73.96%	27.65%	45.59%	-	-
Horiz. %	190.73%	143.27%	94.78%	48.40%	185.84%	145.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	370,694	363,347	352,760	343,426	333,628	364,648	372,402	-0.30%
YoY %	2.02%	3.00%	2.72%	2.94%	-8.51%	-2.08%	-	-
Horiz. %	99.54%	97.57%	94.73%	92.22%	89.59%	97.92%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Dividend
Div	10,658	7,091	3,540	1,768	7,074	7,096	7,145	30.58%
YoY %	50.30%	100.31%	100.23%	-75.01%	-0.31%	-0.69%	-	-
Horiz. %	149.17%	99.24%	49.55%	24.74%	99.01%	99.31%	100.00%	-
Div Payout %	22.50%	21.42%	16.47%	17.05%	0.00%	63.16%	56.62%	-
YoY %	5.04%	30.05%	-3.40%	0.00%	0.00%	11.55%	-	-
Horiz. %	39.74%	37.83%	29.09%	30.11%	0.00%	111.55%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Equity
Net Worth	370,694	363,347	352,760	343,426	333,628	364,648	372,402	-0.30%
YoY %	2.02%	3.00%	2.72%	2.94%	-8.51%	-2.08%	-	-
Horiz. %	99.54%	97.57%	94.73%	92.22%	89.59%	97.92%	100.00%	-
NOSH	383,620	382,513	382,346	382,142	382,142	382,142	382,142	0.25%
YoY %	0.29%	0.04%	0.05%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.39%	100.10%	100.05%	100.00%	100.00%	100.00%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Ratio Analysis
NP Margin	6.41%	6.02%	5.99%	5.74%	-3.05%	2.05%	3.46%	-
YoY %	6.48%	0.50%	4.36%	288.20%	-248.78%	-40.75%	-	-
Horiz. %	185.26%	173.99%	173.12%	165.90%	-88.15%	59.25%	100.00%	-
ROE	12.78%	9.11%	6.09%	3.02%	-5.67%	3.08%	3.39%	-
YoY %	40.29%	49.59%	101.66%	153.26%	-284.09%	-9.14%	-	-
Horiz. %	376.99%	268.73%	179.65%	89.09%	-167.26%	90.86%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Per Share
RPS	201.89	151.33	100.22	51.09	179.44	147.44	102.03	57.67%
YoY %	33.41%	51.00%	96.16%	-71.53%	21.70%	44.51%	-	-
Horiz. %	197.87%	148.32%	98.23%	50.07%	175.87%	144.51%	100.00%	-
EPS	13.36	9.35	6.07	2.93	-5.31	3.15	3.53	143.05%
YoY %	42.89%	54.04%	107.17%	155.18%	-268.57%	-10.76%	-	-
Horiz. %	378.47%	264.87%	171.95%	83.00%	-150.42%	89.24%	100.00%	-
DPS	3.00	2.00	1.00	0.50	2.00	2.00	2.00	31.06%
YoY %	50.00%	100.00%	100.00%	-75.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	100.00%	50.00%	25.00%	100.00%	100.00%	100.00%	-
NAPS	1.0434	1.0248	0.9964	0.9709	0.9432	1.0277	1.0423	0.07%
YoY %	1.81%	2.85%	2.63%	2.94%	-8.22%	-1.40%	-	-
Horiz. %	100.11%	98.32%	95.60%	93.15%	90.49%	98.60%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 382,142
RPS	36.83	27.55	18.22	9.28	32.59	26.86	18.72	57.07%
YoY %	33.68%	51.21%	96.34%	-71.53%	21.33%	43.48%	-	-
Horiz. %	196.74%	147.17%	97.33%	49.57%	174.09%	143.48%	100.00%	-
EPS	2.43	1.70	1.10	0.53	-0.97	0.58	0.65	141.07%
YoY %	42.94%	54.55%	107.55%	154.64%	-267.24%	-10.77%	-	-
Horiz. %	373.85%	261.54%	169.23%	81.54%	-149.23%	89.23%	100.00%	-
DPS	0.55	0.36	0.18	0.09	0.36	0.36	0.37	30.28%
YoY %	52.78%	100.00%	100.00%	-75.00%	0.00%	-2.70%	-	-
Horiz. %	148.65%	97.30%	48.65%	24.32%	97.30%	97.30%	100.00%	-
NAPS	0.1903	0.1866	0.1811	0.1763	0.1713	0.1872	0.1912	-0.31%
YoY %	1.98%	3.04%	2.72%	2.92%	-8.49%	-2.09%	-	-
Horiz. %	99.53%	97.59%	94.72%	92.21%	89.59%	97.91%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	-
Price	1.95	1.86	1.60	1.15	1.10	1.16	1.38	-
P/RPS	0.97	1.23	1.60	2.25	0.61	0.79	1.35	-19.79%
YoY %	-21.14%	-23.13%	-28.89%	268.85%	-22.78%	-41.48%	-	-
Horiz. %	71.85%	91.11%	118.52%	166.67%	45.19%	58.52%	100.00%	-
P/EPS	14.63	19.92	26.36	39.22	-20.56	36.63	39.07	-48.07%
YoY %	-26.56%	-24.43%	-32.79%	290.76%	-156.13%	-6.25%	-	-
Horiz. %	37.45%	50.99%	67.47%	100.38%	-52.62%	93.75%	100.00%	-
EY	6.84	5.02	3.79	2.55	-4.86	2.73	2.56	92.66%
YoY %	36.25%	32.45%	48.63%	152.47%	-278.02%	6.64%	-	-
Horiz. %	267.19%	196.09%	148.05%	99.61%	-189.84%	106.64%	100.00%	-
DY	1.54	1.08	0.62	0.43	1.82	1.72	1.45	4.10%
YoY %	42.59%	74.19%	44.19%	-76.37%	5.81%	18.62%	-	-
Horiz. %	106.21%	74.48%	42.76%	29.66%	125.52%	118.62%	100.00%	-
P/NAPS	1.87	1.81	1.61	1.18	1.17	1.13	1.32	26.16%
YoY %	3.31%	12.42%	36.44%	0.85%	3.54%	-14.39%	-	-
Horiz. %	141.67%	137.12%	121.97%	89.39%	88.64%	85.61%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Announcement Date
Date	18/08/21	06/05/21	09/02/21	12/11/20	21/08/20	01/06/20	06/02/20	-
Price	1.91	1.94	1.51	1.14	1.15	1.09	1.27	-
P/RPS	0.95	1.28	1.51	2.23	0.64	0.74	1.24	-16.28%
YoY %	-25.78%	-15.23%	-32.29%	248.44%	-13.51%	-40.32%	-	-
Horiz. %	76.61%	103.23%	121.77%	179.84%	51.61%	59.68%	100.00%	-
P/EPS	14.33	20.78	24.87	38.88	-21.49	34.42	35.95	-45.86%
YoY %	-31.04%	-16.45%	-36.03%	280.92%	-162.43%	-4.26%	-	-
Horiz. %	39.86%	57.80%	69.18%	108.15%	-59.78%	95.74%	100.00%	-
EY	6.98	4.81	4.02	2.57	-4.65	2.91	2.78	84.83%
YoY %	45.11%	19.65%	56.42%	155.27%	-259.79%	4.68%	-	-
Horiz. %	251.08%	173.02%	144.60%	92.45%	-167.27%	104.68%	100.00%	-
DY	1.57	1.03	0.66	0.44	1.74	1.83	1.57	0.00%
YoY %	52.43%	56.06%	50.00%	-74.71%	-4.92%	16.56%	-	-
Horiz. %	100.00%	65.61%	42.04%	28.03%	110.83%	116.56%	100.00%	-
P/NAPS	1.83	1.89	1.52	1.17	1.22	1.06	1.22	31.06%
YoY %	-3.17%	24.34%	29.91%	-4.10%	15.09%	-13.11%	-	-
Horiz. %	150.00%	154.92%	124.59%	95.90%	100.00%	86.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos