[BJFOOD] QoQ TTM 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- -2.32%
YoY- 86.48%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,111,450 1,115,966 1,135,491 1,115,643 1,093,075 997,744 887,190 16.19%
PBT 134,809 156,517 190,907 211,783 219,999 188,980 147,938 -6.00%
Tax -49,151 -55,303 -67,233 -72,093 -76,516 -68,215 -53,076 -4.98%
NP 85,658 101,214 123,674 139,690 143,483 120,765 94,862 -6.57%
-
NP to SH 87,737 103,408 126,787 142,425 145,815 122,742 96,346 -6.04%
-
Tax Rate 36.46% 35.33% 35.22% 34.04% 34.78% 36.10% 35.88% -
Total Cost 1,025,792 1,014,752 1,011,817 975,953 949,592 876,979 792,328 18.76%
-
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 60,346 61,470 59,909 56,572 25,094 19,821 16,163 140.47%
Div Payout % 68.78% 59.44% 47.25% 39.72% 17.21% 16.15% 16.78% -
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 7.71% 9.07% 10.89% 12.52% 13.13% 12.10% 10.69% -
ROE 17.43% 20.97% 26.15% 28.36% 30.43% 25.27% 21.29% -
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 63.36 63.61 64.73 63.60 61.81 276.74 244.92 -59.36%
EPS 5.00 5.89 7.23 8.12 8.25 34.04 26.60 -67.15%
DPS 3.44 3.50 3.42 3.22 1.42 5.50 4.50 -16.38%
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 57.07 57.30 58.30 57.28 56.12 51.23 45.55 16.20%
EPS 4.50 5.31 6.51 7.31 7.49 6.30 4.95 -6.15%
DPS 3.10 3.16 3.08 2.90 1.29 1.02 0.83 140.53%
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 1.18 0.96 1.42 1.64 1.40 1.50 1.55 -16.61%
P/EPS 15.00 10.35 12.73 12.81 10.49 12.19 14.25 3.47%
EY 6.67 9.66 7.86 7.81 9.53 8.20 7.02 -3.34%
DY 4.59 5.74 3.71 3.10 1.64 1.33 1.19 145.74%
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 1.08 1.05 1.27 1.78 1.59 1.57 1.51 -20.00%
P/EPS 13.70 11.37 11.41 13.92 11.95 12.75 13.91 -1.00%
EY 7.30 8.80 8.76 7.18 8.37 7.84 7.19 1.01%
DY 5.02 5.22 4.14 2.85 1.44 1.27 1.22 156.55%
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