[BJFOOD] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
06-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -5.44%
YoY- 27.12%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Revenue 635,006 634,719 633,913 645,247 641,665 627,814 678,430 -4.54%
PBT 824 -7,597 23,234 32,447 33,985 36,876 45,587 -94.05%
Tax -14,399 -11,776 -12,344 -15,706 -16,327 -16,784 -19,407 -18.93%
NP -13,575 -19,373 10,890 16,741 17,658 20,092 26,180 -
-
NP to SH -13,161 -18,925 11,439 16,873 17,844 20,269 26,306 -
-
Tax Rate 1,747.45% - 53.13% 48.41% 48.04% 45.51% 42.57% -
Total Cost 648,581 654,092 623,023 628,506 624,007 607,722 652,250 -0.39%
-
Net Worth 343,426 333,628 364,648 372,402 370,250 367,650 383,331 -7.43%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Div 5,341 7,159 7,159 10,844 10,899 11,057 14,826 -51.22%
Div Payout % 0.00% 0.00% 62.59% 64.27% 61.08% 54.56% 56.36% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Net Worth 343,426 333,628 364,648 372,402 370,250 367,650 383,331 -7.43%
NOSH 382,142 382,142 382,142 382,142 382,142 382,083 381,887 0.04%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
NP Margin -2.14% -3.05% 1.72% 2.59% 2.75% 3.20% 3.86% -
ROE -3.83% -5.67% 3.14% 4.53% 4.82% 5.51% 6.86% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
RPS 179.52 179.44 178.66 180.60 178.92 175.00 184.08 -1.74%
EPS -3.72 -5.35 3.22 4.72 4.98 5.65 7.14 -
DPS 1.50 2.00 2.00 3.04 3.04 3.08 4.02 -50.00%
NAPS 0.9709 0.9432 1.0277 1.0423 1.0324 1.0248 1.0401 -4.72%
Adjusted Per Share Value based on latest NOSH - 382,142
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
RPS 32.60 32.59 32.55 33.13 32.95 32.23 34.83 -4.54%
EPS -0.68 -0.97 0.59 0.87 0.92 1.04 1.35 -
DPS 0.27 0.37 0.37 0.56 0.56 0.57 0.76 -51.70%
NAPS 0.1763 0.1713 0.1872 0.1912 0.1901 0.1888 0.1968 -7.44%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 30/04/19 -
Price 1.15 1.10 1.16 1.38 1.40 1.66 1.78 -
P/RPS 0.64 0.61 0.65 0.76 0.78 0.95 0.97 -25.35%
P/EPS -30.91 -20.56 35.98 29.22 28.14 29.38 24.94 -
EY -3.24 -4.86 2.78 3.42 3.55 3.40 4.01 -
DY 1.30 1.82 1.72 2.20 2.17 1.86 2.26 -32.22%
P/NAPS 1.18 1.17 1.13 1.32 1.36 1.62 1.71 -22.96%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Date 12/11/20 21/08/20 01/06/20 06/02/20 11/11/19 20/08/19 13/06/19 -
Price 1.14 1.15 1.09 1.27 1.37 1.57 1.77 -
P/RPS 0.64 0.64 0.61 0.70 0.77 0.90 0.96 -24.81%
P/EPS -30.64 -21.49 33.81 26.89 27.53 27.79 24.80 -
EY -3.26 -4.65 2.96 3.72 3.63 3.60 4.03 -
DY 1.32 1.74 1.83 2.39 2.22 1.96 2.27 -31.70%
P/NAPS 1.17 1.22 1.06 1.22 1.33 1.53 1.70 -23.10%

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