[BJFOOD] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
11-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -18.51%
YoY- 12.08%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 291,273 245,998 272,754 187,719 180,719 181,728 174,097 41.06%
PBT 63,429 46,262 60,280 19,009 22,387 18,211 16,787 143.18%
Tax -23,852 -15,049 -21,654 -7,660 -8,713 -7,148 -5,916 153.96%
NP 39,577 31,213 38,626 11,349 13,674 11,063 10,871 137.21%
-
NP to SH 40,661 31,578 38,878 11,625 14,265 11,606 11,121 137.89%
-
Tax Rate 37.60% 32.53% 35.92% 40.30% 38.92% 39.25% 35.24% -
Total Cost 251,696 214,785 234,128 176,370 167,045 170,665 163,226 33.57%
-
Net Worth 485,647 452,473 425,590 385,635 370,694 363,347 352,760 23.82%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 7,210 5,433 3,607 3,569 3,552 3,545 1,770 155.71%
Div Payout % 17.73% 17.21% 9.28% 30.70% 24.91% 30.55% 15.92% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 485,647 452,473 425,590 385,635 370,694 363,347 352,760 23.82%
NOSH 389,526 389,526 389,526 385,810 383,620 382,513 382,346 1.25%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 13.59% 12.69% 14.16% 6.05% 7.57% 6.09% 6.24% -
ROE 8.37% 6.98% 9.14% 3.01% 3.85% 3.19% 3.15% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 80.79 67.91 75.60 52.60 50.87 51.26 49.18 39.35%
EPS 11.28 8.72 10.78 3.26 4.02 3.27 3.14 135.10%
DPS 2.00 1.50 1.00 1.00 1.00 1.00 0.50 152.62%
NAPS 1.347 1.2491 1.1797 1.0805 1.0434 1.0248 0.9964 22.32%
Adjusted Per Share Value based on latest NOSH - 385,810
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 14.96 12.63 14.00 9.64 9.28 9.33 8.94 41.08%
EPS 2.09 1.62 2.00 0.60 0.73 0.60 0.57 138.34%
DPS 0.37 0.28 0.19 0.18 0.18 0.18 0.09 157.29%
NAPS 0.2494 0.2323 0.2185 0.198 0.1903 0.1866 0.1811 23.85%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 4.15 3.79 2.15 2.01 1.95 1.86 1.60 -
P/RPS 5.14 5.58 2.84 3.82 3.83 3.63 3.25 35.85%
P/EPS 36.80 43.48 19.95 61.71 48.57 56.82 50.94 -19.53%
EY 2.72 2.30 5.01 1.62 2.06 1.76 1.96 24.49%
DY 0.48 0.40 0.47 0.50 0.51 0.54 0.31 33.94%
P/NAPS 3.08 3.03 1.82 1.86 1.87 1.81 1.61 54.28%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 16/08/22 11/05/22 10/02/22 11/11/21 18/08/21 06/05/21 09/02/21 -
Price 4.34 3.70 2.40 2.04 1.91 1.94 1.51 -
P/RPS 5.37 5.45 3.17 3.88 3.75 3.78 3.07 45.32%
P/EPS 38.48 42.44 22.27 62.63 47.57 59.27 48.07 -13.82%
EY 2.60 2.36 4.49 1.60 2.10 1.69 2.08 16.08%
DY 0.46 0.41 0.42 0.49 0.52 0.52 0.33 24.86%
P/NAPS 3.22 2.96 2.03 1.89 1.83 1.89 1.52 65.17%

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