[BJFOOD] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
10-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 18.8%
YoY- 199.93%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,115,966 1,135,491 1,115,643 1,093,075 997,744 887,190 822,920 22.58%
PBT 156,517 190,907 211,783 219,999 188,980 147,938 119,887 19.51%
Tax -55,303 -67,233 -72,093 -76,516 -68,215 -53,076 -45,175 14.47%
NP 101,214 123,674 139,690 143,483 120,765 94,862 74,712 22.50%
-
NP to SH 103,408 126,787 142,425 145,815 122,742 96,346 76,374 22.45%
-
Tax Rate 35.33% 35.22% 34.04% 34.78% 36.10% 35.88% 37.68% -
Total Cost 1,014,752 1,011,817 975,953 949,592 876,979 792,328 748,208 22.59%
-
Net Worth 493,125 484,879 502,247 479,252 485,647 452,473 425,590 10.34%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 61,470 59,909 56,572 25,094 19,821 16,163 14,274 165.40%
Div Payout % 59.44% 47.25% 39.72% 17.21% 16.15% 16.78% 18.69% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 493,125 484,879 502,247 479,252 485,647 452,473 425,590 10.34%
NOSH 1,947,632 1,947,632 1,947,632 1,947,632 389,526 389,526 389,526 193.26%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.07% 10.89% 12.52% 13.13% 12.10% 10.69% 9.08% -
ROE 20.97% 26.15% 28.36% 30.43% 25.27% 21.29% 17.95% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 63.61 64.73 63.60 61.81 276.74 244.92 228.11 -57.41%
EPS 5.89 7.23 8.12 8.25 34.04 26.60 21.17 -57.48%
DPS 3.50 3.42 3.22 1.42 5.50 4.50 4.00 -8.53%
NAPS 0.2811 0.2764 0.2863 0.271 1.347 1.2491 1.1797 -61.66%
Adjusted Per Share Value based on latest NOSH - 1,947,632
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 57.30 58.30 57.28 56.12 51.23 45.55 42.25 22.59%
EPS 5.31 6.51 7.31 7.49 6.30 4.95 3.92 22.49%
DPS 3.16 3.08 2.90 1.29 1.02 0.83 0.73 166.32%
NAPS 0.2532 0.249 0.2579 0.2461 0.2494 0.2323 0.2185 10.35%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.61 0.92 1.04 0.865 4.15 3.79 2.15 -
P/RPS 0.96 1.42 1.64 1.40 1.50 1.55 0.94 1.41%
P/EPS 10.35 12.73 12.81 10.49 12.19 14.25 10.16 1.24%
EY 9.66 7.86 7.81 9.53 8.20 7.02 9.85 -1.29%
DY 5.74 3.71 3.10 1.64 1.33 1.19 1.86 112.40%
P/NAPS 2.17 3.33 3.63 3.19 3.08 3.03 1.82 12.47%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 14/08/23 18/05/23 13/02/23 10/11/22 16/08/22 11/05/22 10/02/22 -
Price 0.67 0.825 1.13 0.985 4.34 3.70 2.40 -
P/RPS 1.05 1.27 1.78 1.59 1.57 1.51 1.05 0.00%
P/EPS 11.37 11.41 13.92 11.95 12.75 13.91 11.34 0.17%
EY 8.80 8.76 7.18 8.37 7.84 7.19 8.82 -0.15%
DY 5.22 4.14 2.85 1.44 1.27 1.22 1.67 114.22%
P/NAPS 2.38 2.98 3.95 3.63 3.22 2.96 2.03 11.21%

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