[BJFOOD] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
10-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -71.73%
YoY- 198.48%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,115,966 844,218 578,372 283,050 997,744 706,471 460,473 80.71%
PBT 156,517 127,478 102,092 50,028 188,980 125,551 79,289 57.55%
Tax -55,303 -43,381 -33,192 -15,961 -68,215 -44,363 -29,314 52.85%
NP 101,214 84,097 68,900 34,067 120,765 81,188 49,975 60.28%
-
NP to SH 103,408 86,126 70,186 34,698 122,742 82,081 50,503 61.45%
-
Tax Rate 35.33% 34.03% 32.51% 31.90% 36.10% 35.33% 36.97% -
Total Cost 1,014,752 760,121 509,472 248,983 876,979 625,283 410,498 83.12%
-
Net Worth 493,125 484,879 502,247 479,252 485,647 452,473 425,590 10.34%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 61,399 52,628 43,856 8,842 19,829 12,678 7,215 318.45%
Div Payout % 59.38% 61.11% 62.49% 25.48% 16.16% 15.45% 14.29% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 493,125 484,879 502,247 479,252 485,647 452,473 425,590 10.34%
NOSH 1,947,632 1,947,632 1,947,632 1,947,632 389,526 389,526 389,526 193.26%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.07% 9.96% 11.91% 12.04% 12.10% 11.49% 10.85% -
ROE 20.97% 17.76% 13.97% 7.24% 25.27% 18.14% 11.87% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 63.61 48.12 32.97 16.01 276.74 195.03 127.64 -37.22%
EPS 5.88 4.90 3.98 1.96 34.11 22.80 14.07 -44.19%
DPS 3.50 3.00 2.50 0.50 5.50 3.50 2.00 45.36%
NAPS 0.2811 0.2764 0.2863 0.271 1.347 1.2491 1.1797 -61.66%
Adjusted Per Share Value based on latest NOSH - 1,947,632
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 57.30 43.35 29.70 14.53 51.23 36.27 23.64 80.73%
EPS 5.31 4.42 3.60 1.78 6.30 4.21 2.59 61.59%
DPS 3.15 2.70 2.25 0.45 1.02 0.65 0.37 318.57%
NAPS 0.2532 0.249 0.2579 0.2461 0.2494 0.2323 0.2185 10.35%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.61 0.92 1.04 0.865 4.15 3.79 2.15 -
P/RPS 0.96 1.91 3.15 5.40 1.50 1.94 1.68 -31.20%
P/EPS 10.35 18.74 25.99 44.09 12.19 16.73 15.36 -23.19%
EY 9.66 5.34 3.85 2.27 8.20 5.98 6.51 30.19%
DY 5.74 3.26 2.40 0.58 1.33 0.92 0.93 237.59%
P/NAPS 2.17 3.33 3.63 3.19 3.08 3.03 1.82 12.47%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 14/08/23 18/05/23 13/02/23 10/11/22 16/08/22 11/05/22 10/02/22 -
Price 0.67 0.825 1.13 0.985 4.34 3.70 2.40 -
P/RPS 1.05 1.71 3.43 6.15 1.57 1.90 1.88 -32.25%
P/EPS 11.37 16.80 28.24 50.20 12.75 16.33 17.14 -23.99%
EY 8.80 5.95 3.54 1.99 7.84 6.12 5.83 31.68%
DY 5.22 3.64 2.21 0.51 1.27 0.95 0.83 241.86%
P/NAPS 2.38 2.98 3.95 3.63 3.22 2.96 2.03 11.21%

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