[BJFOOD] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
09-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 107.22%
YoY- 70.3%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 187,719 717,266 536,547 354,819 180,722 634,719 523,153 -49.47%
PBT 19,009 74,374 51,987 33,776 16,989 -7,597 20,946 -6.25%
Tax -7,660 -28,390 -19,677 -12,529 -6,613 -11,776 -10,196 -17.34%
NP 11,349 45,984 32,310 21,247 10,376 -19,373 10,750 3.67%
-
NP to SH 11,625 47,364 33,099 21,493 10,372 -18,925 11,236 2.29%
-
Tax Rate 40.30% 38.17% 37.85% 37.09% 38.93% - 48.68% -
Total Cost 176,370 671,282 504,237 333,572 170,346 654,092 512,403 -50.85%
-
Net Worth 385,635 370,694 363,347 352,760 343,426 333,628 364,648 3.79%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 3,569 10,658 7,091 3,540 1,768 7,074 7,096 -36.72%
Div Payout % 30.70% 22.50% 21.42% 16.47% 17.05% 0.00% 63.16% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 385,635 370,694 363,347 352,760 343,426 333,628 364,648 3.79%
NOSH 385,810 383,620 382,513 382,346 382,142 382,142 382,142 0.63%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.05% 6.41% 6.02% 5.99% 5.74% -3.05% 2.05% -
ROE 3.01% 12.78% 9.11% 6.09% 3.02% -5.67% 3.08% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 52.60 201.89 151.33 100.22 51.09 179.44 147.44 -49.66%
EPS 3.26 13.36 9.35 6.07 2.93 -5.31 3.15 2.31%
DPS 1.00 3.00 2.00 1.00 0.50 2.00 2.00 -36.97%
NAPS 1.0805 1.0434 1.0248 0.9964 0.9709 0.9432 1.0277 3.39%
Adjusted Per Share Value based on latest NOSH - 382,346
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.64 36.83 27.55 18.22 9.28 32.59 26.86 -49.46%
EPS 0.60 2.43 1.70 1.10 0.53 -0.97 0.58 2.28%
DPS 0.18 0.55 0.36 0.18 0.09 0.36 0.36 -36.97%
NAPS 0.198 0.1903 0.1866 0.1811 0.1763 0.1713 0.1872 3.80%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.01 1.95 1.86 1.60 1.15 1.10 1.16 -
P/RPS 3.82 0.97 1.23 1.60 2.25 0.61 0.79 185.67%
P/EPS 61.71 14.63 19.92 26.36 39.22 -20.56 36.63 41.53%
EY 1.62 6.84 5.02 3.79 2.55 -4.86 2.73 -29.36%
DY 0.50 1.54 1.08 0.62 0.43 1.82 1.72 -56.08%
P/NAPS 1.86 1.87 1.81 1.61 1.18 1.17 1.13 39.36%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 11/11/21 18/08/21 06/05/21 09/02/21 12/11/20 21/08/20 01/06/20 -
Price 2.04 1.91 1.94 1.51 1.14 1.15 1.09 -
P/RPS 3.88 0.95 1.28 1.51 2.23 0.64 0.74 201.50%
P/EPS 62.63 14.33 20.78 24.87 38.88 -21.49 34.42 48.98%
EY 1.60 6.98 4.81 4.02 2.57 -4.65 2.91 -32.86%
DY 0.49 1.57 1.03 0.66 0.44 1.74 1.83 -58.42%
P/NAPS 1.89 1.83 1.89 1.52 1.17 1.22 1.06 46.98%

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