[BJFOOD] QoQ 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- 134.39%
YoY- 125.09%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 180,719 181,728 174,097 180,722 111,566 158,597 184,121 -1.23%
PBT 22,387 18,211 16,787 16,989 -28,543 -763 13,141 42.68%
Tax -8,713 -7,148 -5,916 -6,613 -1,580 -1,084 -5,122 42.54%
NP 13,674 11,063 10,871 10,376 -30,123 -1,847 8,019 42.77%
-
NP to SH 14,265 11,606 11,121 10,372 -30,161 -1,385 8,013 46.93%
-
Tax Rate 38.92% 39.25% 35.24% 38.93% - - 38.98% -
Total Cost 167,045 170,665 163,226 170,346 141,689 160,444 176,102 -3.46%
-
Net Worth 370,694 363,347 352,760 343,426 333,628 364,648 372,402 -0.30%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 3,552 3,545 1,770 1,768 - - 3,572 -0.37%
Div Payout % 24.91% 30.55% 15.92% 17.05% - - 44.59% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 370,694 363,347 352,760 343,426 333,628 364,648 372,402 -0.30%
NOSH 383,620 382,513 382,346 382,142 382,142 382,142 382,142 0.25%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 7.57% 6.09% 6.24% 5.74% -27.00% -1.16% 4.36% -
ROE 3.85% 3.19% 3.15% 3.02% -9.04% -0.38% 2.15% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 50.87 51.26 49.18 51.09 31.54 44.70 51.53 -0.85%
EPS 4.02 3.27 3.14 2.93 -8.53 -0.39 2.24 47.73%
DPS 1.00 1.00 0.50 0.50 0.00 0.00 1.00 0.00%
NAPS 1.0434 1.0248 0.9964 0.9709 0.9432 1.0277 1.0423 0.07%
Adjusted Per Share Value based on latest NOSH - 382,142
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 9.28 9.33 8.94 9.28 5.73 8.14 9.45 -1.20%
EPS 0.73 0.60 0.57 0.53 -1.55 -0.07 0.41 46.95%
DPS 0.18 0.18 0.09 0.09 0.00 0.00 0.18 0.00%
NAPS 0.1903 0.1866 0.1811 0.1763 0.1713 0.1872 0.1912 -0.31%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
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 3.83 3.63 3.25 2.25 3.49 2.60 2.68 26.90%
P/EPS 48.57 56.82 50.94 39.22 -12.90 -297.18 61.53 -14.59%
EY 2.06 1.76 1.96 2.55 -7.75 -0.34 1.63 16.90%
DY 0.51 0.54 0.31 0.43 0.00 0.00 0.72 -20.55%
P/NAPS 1.87 1.81 1.61 1.18 1.17 1.13 1.32 26.16%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
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 3.75 3.78 3.07 2.23 3.65 2.44 2.46 32.48%
P/EPS 47.57 59.27 48.07 38.88 -13.49 -279.24 56.63 -10.98%
EY 2.10 1.69 2.08 2.57 -7.41 -0.36 1.77 12.08%
DY 0.52 0.52 0.33 0.44 0.00 0.00 0.79 -24.35%
P/NAPS 1.83 1.89 1.52 1.17 1.22 1.06 1.22 31.06%

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