[BJFOOD] QoQ Cumulative Quarter Result on 30-Sep-2023 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
15-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -81.6%
YoY- -45.16%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 599,737 461,087 278,534 1,115,966 844,218 578,372 283,050 64.89%
PBT -44,646 -11,486 28,320 156,517 127,478 102,092 50,028 -
Tax -3,978 -6,831 -9,809 -55,303 -43,381 -33,192 -15,961 -60.36%
NP -48,624 -18,317 18,511 101,214 84,097 68,900 34,067 -
-
NP to SH -53,314 -23,554 19,027 103,408 86,126 70,186 34,698 -
-
Tax Rate - - 34.64% 35.33% 34.03% 32.51% 31.90% -
Total Cost 648,361 479,404 260,023 1,014,752 760,121 509,472 248,983 89.16%
-
Net Worth 431,790 457,304 503,299 493,125 484,879 502,247 479,252 -6.71%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 7,795 7,733 7,718 61,399 52,628 43,856 8,842 -8.05%
Div Payout % 0.00% 0.00% 40.57% 59.38% 61.11% 62.49% 25.48% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 431,790 457,304 503,299 493,125 484,879 502,247 479,252 -6.71%
NOSH 1,947,632 1,947,632 1,947,632 1,947,632 1,947,632 1,947,632 1,947,632 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -8.11% -3.97% 6.65% 9.07% 9.96% 11.91% 12.04% -
ROE -12.35% -5.15% 3.78% 20.97% 17.76% 13.97% 7.24% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 33.85 26.24 15.88 63.61 48.12 32.97 16.01 64.65%
EPS -3.03 -1.34 1.08 5.88 4.90 3.98 1.96 -
DPS 0.44 0.44 0.44 3.50 3.00 2.50 0.50 -8.16%
NAPS 0.2437 0.2602 0.2869 0.2811 0.2764 0.2863 0.271 -6.82%
Adjusted Per Share Value based on latest NOSH - 1,947,632
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 30.79 23.67 14.30 57.30 43.35 29.70 14.53 64.90%
EPS -2.74 -1.21 0.98 5.31 4.42 3.60 1.78 -
DPS 0.40 0.40 0.40 3.15 2.70 2.25 0.45 -7.54%
NAPS 0.2217 0.2348 0.2584 0.2532 0.249 0.2579 0.2461 -6.71%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.59 0.60 0.75 0.61 0.92 1.04 0.865 -
P/RPS 1.74 2.29 4.72 0.96 1.91 3.15 5.40 -52.96%
P/EPS -19.61 -44.77 69.15 10.35 18.74 25.99 44.09 -
EY -5.10 -2.23 1.45 9.66 5.34 3.85 2.27 -
DY 0.75 0.73 0.59 5.74 3.26 2.40 0.58 18.67%
P/NAPS 2.42 2.31 2.61 2.17 3.33 3.63 3.19 -16.80%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 21/02/24 15/11/23 14/08/23 18/05/23 13/02/23 10/11/22 -
Price 0.605 0.57 0.685 0.67 0.825 1.13 0.985 -
P/RPS 1.79 2.17 4.31 1.05 1.71 3.43 6.15 -56.04%
P/EPS -20.11 -42.53 63.16 11.37 16.80 28.24 50.20 -
EY -4.97 -2.35 1.58 8.80 5.95 3.54 1.99 -
DY 0.73 0.77 0.64 5.22 3.64 2.21 0.51 26.98%
P/NAPS 2.48 2.19 2.39 2.38 2.98 3.95 3.63 -22.41%

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