[BJFOOD] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
06-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 4.36%
YoY- 937.98%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 272,754 187,719 180,719 181,728 174,097 180,722 111,566 81.18%
PBT 60,280 19,009 22,387 18,211 16,787 16,989 -28,543 -
Tax -21,654 -7,660 -8,713 -7,148 -5,916 -6,613 -1,580 469.96%
NP 38,626 11,349 13,674 11,063 10,871 10,376 -30,123 -
-
NP to SH 38,878 11,625 14,265 11,606 11,121 10,372 -30,161 -
-
Tax Rate 35.92% 40.30% 38.92% 39.25% 35.24% 38.93% - -
Total Cost 234,128 176,370 167,045 170,665 163,226 170,346 141,689 39.64%
-
Net Worth 425,590 385,635 370,694 363,347 352,760 343,426 333,628 17.56%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 3,607 3,569 3,552 3,545 1,770 1,768 - -
Div Payout % 9.28% 30.70% 24.91% 30.55% 15.92% 17.05% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 425,590 385,635 370,694 363,347 352,760 343,426 333,628 17.56%
NOSH 389,526 385,810 383,620 382,513 382,346 382,142 382,142 1.28%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 14.16% 6.05% 7.57% 6.09% 6.24% 5.74% -27.00% -
ROE 9.14% 3.01% 3.85% 3.19% 3.15% 3.02% -9.04% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 75.60 52.60 50.87 51.26 49.18 51.09 31.54 78.81%
EPS 10.78 3.26 4.02 3.27 3.14 2.93 -8.53 -
DPS 1.00 1.00 1.00 1.00 0.50 0.50 0.00 -
NAPS 1.1797 1.0805 1.0434 1.0248 0.9964 0.9709 0.9432 16.03%
Adjusted Per Share Value based on latest NOSH - 382,513
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.00 9.64 9.28 9.33 8.94 9.28 5.73 81.10%
EPS 2.00 0.60 0.73 0.60 0.57 0.53 -1.55 -
DPS 0.19 0.18 0.18 0.18 0.09 0.09 0.00 -
NAPS 0.2185 0.198 0.1903 0.1866 0.1811 0.1763 0.1713 17.56%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.15 2.01 1.95 1.86 1.60 1.15 1.10 -
P/RPS 2.84 3.82 3.83 3.63 3.25 2.25 3.49 -12.80%
P/EPS 19.95 61.71 48.57 56.82 50.94 39.22 -12.90 -
EY 5.01 1.62 2.06 1.76 1.96 2.55 -7.75 -
DY 0.47 0.50 0.51 0.54 0.31 0.43 0.00 -
P/NAPS 1.82 1.86 1.87 1.81 1.61 1.18 1.17 34.14%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 10/02/22 11/11/21 18/08/21 06/05/21 09/02/21 12/11/20 21/08/20 -
Price 2.40 2.04 1.91 1.94 1.51 1.14 1.15 -
P/RPS 3.17 3.88 3.75 3.78 3.07 2.23 3.65 -8.94%
P/EPS 22.27 62.63 47.57 59.27 48.07 38.88 -13.49 -
EY 4.49 1.60 2.10 1.69 2.08 2.57 -7.41 -
DY 0.42 0.49 0.52 0.52 0.33 0.44 0.00 -
P/NAPS 2.03 1.89 1.83 1.89 1.52 1.17 1.22 40.28%

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