[BJFOOD] QoQ Quarter Result on 31-Dec-2022 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
13-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 2.28%
YoY- -8.72%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 278,534 271,748 265,846 295,322 283,050 291,273 245,998 8.62%
PBT 28,320 29,039 25,386 52,064 50,028 63,429 46,262 -27.88%
Tax -9,809 -11,922 -10,189 -17,231 -15,961 -23,852 -15,049 -24.80%
NP 18,511 17,117 15,197 34,833 34,067 39,577 31,213 -29.38%
-
NP to SH 19,027 17,282 15,940 35,488 34,698 40,661 31,578 -28.63%
-
Tax Rate 34.64% 41.06% 40.14% 33.10% 31.90% 37.60% 32.53% -
Total Cost 260,023 254,631 250,649 260,489 248,983 251,696 214,785 13.57%
-
Net Worth 503,299 493,125 484,879 502,247 479,252 485,647 452,473 7.34%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 7,718 8,771 8,771 35,085 8,842 7,210 5,433 26.34%
Div Payout % 40.57% 50.75% 55.03% 98.87% 25.48% 17.73% 17.21% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 503,299 493,125 484,879 502,247 479,252 485,647 452,473 7.34%
NOSH 1,947,632 1,947,632 1,947,632 1,947,632 1,947,632 389,526 389,526 192.11%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.65% 6.30% 5.72% 11.79% 12.04% 13.59% 12.69% -
ROE 3.78% 3.50% 3.29% 7.07% 7.24% 8.37% 6.98% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 15.88 15.49 15.15 16.83 16.01 80.79 67.91 -62.01%
EPS 1.08 0.99 0.91 2.02 1.96 11.28 8.72 -75.12%
DPS 0.44 0.50 0.50 2.00 0.50 2.00 1.50 -55.81%
NAPS 0.2869 0.2811 0.2764 0.2863 0.271 1.347 1.2491 -62.46%
Adjusted Per Share Value based on latest NOSH - 1,947,632
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 14.30 13.95 13.65 15.16 14.53 14.96 12.63 8.62%
EPS 0.98 0.89 0.82 1.82 1.78 2.09 1.62 -28.45%
DPS 0.40 0.45 0.45 1.80 0.45 0.37 0.28 26.81%
NAPS 0.2584 0.2532 0.249 0.2579 0.2461 0.2494 0.2323 7.34%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.75 0.61 0.92 1.04 0.865 4.15 3.79 -
P/RPS 4.72 3.94 6.07 6.18 5.40 5.14 5.58 -10.54%
P/EPS 69.15 61.92 101.25 51.41 44.09 36.80 43.48 36.21%
EY 1.45 1.61 0.99 1.95 2.27 2.72 2.30 -26.45%
DY 0.59 0.82 0.54 1.92 0.58 0.48 0.40 29.54%
P/NAPS 2.61 2.17 3.33 3.63 3.19 3.08 3.03 -9.46%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 15/11/23 14/08/23 18/05/23 13/02/23 10/11/22 16/08/22 11/05/22 -
Price 0.685 0.67 0.825 1.13 0.985 4.34 3.70 -
P/RPS 4.31 4.33 5.44 6.71 6.15 5.37 5.45 -14.47%
P/EPS 63.16 68.01 90.79 55.86 50.20 38.48 42.44 30.31%
EY 1.58 1.47 1.10 1.79 1.99 2.60 2.36 -23.45%
DY 0.64 0.75 0.61 1.77 0.51 0.46 0.41 34.52%
P/NAPS 2.39 2.38 2.98 3.95 3.63 3.22 2.96 -13.27%

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