[BJFOOD] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
10-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 57.09%
YoY- 859.71%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,093,075 997,744 887,190 822,920 724,263 717,266 648,113 41.64%
PBT 219,999 188,980 147,938 119,887 76,394 74,374 23,444 344.29%
Tax -76,516 -68,215 -53,076 -45,175 -29,437 -28,390 -21,257 134.69%
NP 143,483 120,765 94,862 74,712 46,957 45,984 2,187 1522.54%
-
NP to SH 145,815 122,742 96,346 76,374 48,617 47,364 2,938 1247.31%
-
Tax Rate 34.78% 36.10% 35.88% 37.68% 38.53% 38.17% 90.67% -
Total Cost 949,592 876,979 792,328 748,208 677,306 671,282 645,926 29.26%
-
Net Worth 479,252 485,647 452,473 425,590 385,635 370,694 363,347 20.25%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 25,094 19,821 16,163 14,274 12,437 10,637 7,084 132.19%
Div Payout % 17.21% 16.15% 16.78% 18.69% 25.58% 22.46% 241.13% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 479,252 485,647 452,473 425,590 385,635 370,694 363,347 20.25%
NOSH 1,947,632 389,526 389,526 389,526 385,810 383,620 382,513 195.67%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 13.13% 12.10% 10.69% 9.08% 6.48% 6.41% 0.34% -
ROE 30.43% 25.27% 21.29% 17.95% 12.61% 12.78% 0.81% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 61.81 276.74 244.92 228.11 202.93 201.89 182.80 -51.43%
EPS 8.25 34.04 26.60 21.17 13.62 13.33 0.83 361.64%
DPS 1.42 5.50 4.50 4.00 3.50 3.00 2.00 -20.39%
NAPS 0.271 1.347 1.2491 1.1797 1.0805 1.0434 1.0248 -58.76%
Adjusted Per Share Value based on latest NOSH - 389,526
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 56.12 51.23 45.55 42.25 37.19 36.83 33.28 41.62%
EPS 7.49 6.30 4.95 3.92 2.50 2.43 0.15 1252.78%
DPS 1.29 1.02 0.83 0.73 0.64 0.55 0.36 133.98%
NAPS 0.2461 0.2494 0.2323 0.2185 0.198 0.1903 0.1866 20.24%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.865 4.15 3.79 2.15 2.01 1.95 1.86 -
P/RPS 1.40 1.50 1.55 0.94 0.99 0.97 1.02 23.48%
P/EPS 10.49 12.19 14.25 10.16 14.76 14.63 224.46 -87.00%
EY 9.53 8.20 7.02 9.85 6.78 6.84 0.45 664.03%
DY 1.64 1.33 1.19 1.86 1.74 1.54 1.08 32.07%
P/NAPS 3.19 3.08 3.03 1.82 1.86 1.87 1.81 45.85%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 10/11/22 16/08/22 11/05/22 10/02/22 11/11/21 18/08/21 06/05/21 -
Price 0.985 4.34 3.70 2.40 2.04 1.91 1.94 -
P/RPS 1.59 1.57 1.51 1.05 1.01 0.95 1.06 31.00%
P/EPS 11.95 12.75 13.91 11.34 14.98 14.33 234.12 -86.21%
EY 8.37 7.84 7.19 8.82 6.68 6.98 0.43 622.30%
DY 1.44 1.27 1.22 1.67 1.72 1.57 1.03 25.00%
P/NAPS 3.63 3.22 2.96 2.03 1.89 1.83 1.89 54.45%

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