[BJFOOD] QoQ 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- 28.76%
YoY- 185.04%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 265,846 295,322 283,050 291,273 245,998 272,754 187,719 26.13%
PBT 25,386 52,064 50,028 63,429 46,262 60,280 19,009 21.29%
Tax -10,189 -17,231 -15,961 -23,852 -15,049 -21,654 -7,660 20.96%
NP 15,197 34,833 34,067 39,577 31,213 38,626 11,349 21.50%
-
NP to SH 15,940 35,488 34,698 40,661 31,578 38,878 11,625 23.44%
-
Tax Rate 40.14% 33.10% 31.90% 37.60% 32.53% 35.92% 40.30% -
Total Cost 250,649 260,489 248,983 251,696 214,785 234,128 176,370 26.43%
-
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 8,771 35,085 8,842 7,210 5,433 3,607 3,569 82.21%
Div Payout % 55.03% 98.87% 25.48% 17.73% 17.21% 9.28% 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 5.72% 11.79% 12.04% 13.59% 12.69% 14.16% 6.05% -
ROE 3.29% 7.07% 7.24% 8.37% 6.98% 9.14% 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 15.15 16.83 16.01 80.79 67.91 75.60 52.60 -56.41%
EPS 0.91 2.02 1.96 11.28 8.72 10.78 3.26 -57.32%
DPS 0.50 2.00 0.50 2.00 1.50 1.00 1.00 -37.03%
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 13.65 15.16 14.53 14.96 12.63 14.00 9.64 26.12%
EPS 0.82 1.82 1.78 2.09 1.62 2.00 0.60 23.17%
DPS 0.45 1.80 0.45 0.37 0.28 0.19 0.18 84.30%
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 6.07 6.18 5.40 5.14 5.58 2.84 3.82 36.20%
P/EPS 101.25 51.41 44.09 36.80 43.48 19.95 61.71 39.15%
EY 0.99 1.95 2.27 2.72 2.30 5.01 1.62 -28.00%
DY 0.54 1.92 0.58 0.48 0.40 0.47 0.50 5.26%
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 5.44 6.71 6.15 5.37 5.45 3.17 3.88 25.29%
P/EPS 90.79 55.86 50.20 38.48 42.44 22.27 62.63 28.11%
EY 1.10 1.79 1.99 2.60 2.36 4.49 1.60 -22.12%
DY 0.61 1.77 0.51 0.46 0.41 0.42 0.49 15.73%
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