[BJFOOD] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
11-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 26.15%
YoY- 3179.31%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,115,643 1,093,075 997,744 887,190 822,920 724,263 717,266 34.13%
PBT 211,783 219,999 188,980 147,938 119,887 76,394 74,374 100.51%
Tax -72,093 -76,516 -68,215 -53,076 -45,175 -29,437 -28,390 85.81%
NP 139,690 143,483 120,765 94,862 74,712 46,957 45,984 109.32%
-
NP to SH 142,425 145,815 122,742 96,346 76,374 48,617 47,364 107.91%
-
Tax Rate 34.04% 34.78% 36.10% 35.88% 37.68% 38.53% 38.17% -
Total Cost 975,953 949,592 876,979 792,328 748,208 677,306 671,282 28.24%
-
Net Worth 502,247 479,252 485,647 452,473 425,590 385,635 370,694 22.37%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 56,572 25,094 19,821 16,163 14,274 12,437 10,637 203.76%
Div Payout % 39.72% 17.21% 16.15% 16.78% 18.69% 25.58% 22.46% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 502,247 479,252 485,647 452,473 425,590 385,635 370,694 22.37%
NOSH 1,947,632 1,947,632 389,526 389,526 389,526 385,810 383,620 194.52%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 12.52% 13.13% 12.10% 10.69% 9.08% 6.48% 6.41% -
ROE 28.36% 30.43% 25.27% 21.29% 17.95% 12.61% 12.78% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 63.60 61.81 276.74 244.92 228.11 202.93 201.89 -53.60%
EPS 8.12 8.25 34.04 26.60 21.17 13.62 13.33 -28.07%
DPS 3.22 1.42 5.50 4.50 4.00 3.50 3.00 4.81%
NAPS 0.2863 0.271 1.347 1.2491 1.1797 1.0805 1.0434 -57.67%
Adjusted Per Share Value based on latest NOSH - 389,526
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 57.28 56.12 51.23 45.55 42.25 37.19 36.83 34.12%
EPS 7.31 7.49 6.30 4.95 3.92 2.50 2.43 107.97%
DPS 2.90 1.29 1.02 0.83 0.73 0.64 0.55 202.02%
NAPS 0.2579 0.2461 0.2494 0.2323 0.2185 0.198 0.1903 22.39%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.04 0.865 4.15 3.79 2.15 2.01 1.95 -
P/RPS 1.64 1.40 1.50 1.55 0.94 0.99 0.97 41.78%
P/EPS 12.81 10.49 12.19 14.25 10.16 14.76 14.63 -8.45%
EY 7.81 9.53 8.20 7.02 9.85 6.78 6.84 9.21%
DY 3.10 1.64 1.33 1.19 1.86 1.74 1.54 59.22%
P/NAPS 3.63 3.19 3.08 3.03 1.82 1.86 1.87 55.42%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 13/02/23 10/11/22 16/08/22 11/05/22 10/02/22 11/11/21 18/08/21 -
Price 1.13 0.985 4.34 3.70 2.40 2.04 1.91 -
P/RPS 1.78 1.59 1.57 1.51 1.05 1.01 0.95 51.81%
P/EPS 13.92 11.95 12.75 13.91 11.34 14.98 14.33 -1.91%
EY 7.18 8.37 7.84 7.19 8.82 6.68 6.98 1.89%
DY 2.85 1.44 1.27 1.22 1.67 1.72 1.57 48.64%
P/NAPS 3.95 3.63 3.22 2.96 2.03 1.89 1.83 66.78%

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