[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

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
TTM Result
Revenue	1,115,643	1,093,075	997,744	887,190	822,920	724,263	717,266	34.13%
YoY %	2.06%	9.55%	12.46%	7.81%	13.62%	0.98%	-	-
Horiz. %	155.54%	152.39%	139.10%	123.69%	114.73%	100.98%	100.00%	-
PBT	211,783	219,999	188,980	147,938	119,887	76,394	74,374	100.51%
YoY %	-3.73%	16.41%	27.74%	23.40%	56.93%	2.72%	-	-
Horiz. %	284.75%	295.80%	254.09%	198.91%	161.19%	102.72%	100.00%	-
Tax	-72,093	-76,516	-68,215	-53,076	-45,175	-29,437	-28,390	85.81%
YoY %	5.78%	-12.17%	-28.52%	-17.49%	-53.46%	-3.69%	-	-
Horiz. %	253.94%	269.52%	240.28%	186.95%	159.12%	103.69%	100.00%	-
NP	139,690	143,483	120,765	94,862	74,712	46,957	45,984	109.32%
YoY %	-2.64%	18.81%	27.31%	26.97%	59.11%	2.12%	-	-
Horiz. %	303.78%	312.03%	262.62%	206.29%	162.47%	102.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	142,425	145,815	122,742	96,346	76,374	48,617	47,364	107.91%
YoY %	-2.32%	18.80%	27.40%	26.15%	57.09%	2.65%	-	-
Horiz. %	300.70%	307.86%	259.15%	203.42%	161.25%	102.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.04%	34.78%	36.10%	35.88%	37.68%	38.53%	38.17%	-
YoY %	-2.13%	-3.66%	0.61%	-4.78%	-2.21%	0.94%	-	-
Horiz. %	89.18%	91.12%	94.58%	94.00%	98.72%	100.94%	100.00%	-
Total Cost	975,953	949,592	876,979	792,328	748,208	677,306	671,282	28.24%
YoY %	2.78%	8.28%	10.68%	5.90%	10.47%	0.90%	-	-
Horiz. %	145.39%	141.46%	130.64%	118.03%	111.46%	100.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	502,247	479,252	485,647	452,473	425,590	385,635	370,694	22.37%
YoY %	4.80%	-1.32%	7.33%	6.32%	10.36%	4.03%	-	-
Horiz. %	135.49%	129.29%	131.01%	122.06%	114.81%	104.03%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	56,572	25,094	19,821	16,163	14,274	12,437	10,637	203.76%
YoY %	125.44%	26.60%	22.63%	13.23%	14.77%	16.92%	-	-
Horiz. %	531.84%	235.91%	186.34%	151.95%	134.19%	116.92%	100.00%	-
Div Payout %	39.72%	17.21%	16.15%	16.78%	18.69%	25.58%	22.46%	-
YoY %	130.80%	6.56%	-3.75%	-10.22%	-26.94%	13.89%	-	-
Horiz. %	176.85%	76.63%	71.91%	74.71%	83.21%	113.89%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	502,247	479,252	485,647	452,473	425,590	385,635	370,694	22.37%
YoY %	4.80%	-1.32%	7.33%	6.32%	10.36%	4.03%	-	-
Horiz. %	135.49%	129.29%	131.01%	122.06%	114.81%	104.03%	100.00%	-
NOSH	1,947,632	1,947,632	389,526	389,526	389,526	385,810	383,620	194.52%
YoY %	0.00%	400.00%	0.00%	0.00%	0.96%	0.57%	-	-
Horiz. %	507.70%	507.70%	101.54%	101.54%	101.54%	100.57%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	12.52%	13.13%	12.10%	10.69%	9.08%	6.48%	6.41%	-
YoY %	-4.65%	8.51%	13.19%	17.73%	40.12%	1.09%	-	-
Horiz. %	195.32%	204.84%	188.77%	166.77%	141.65%	101.09%	100.00%	-
ROE	28.36%	30.43%	25.27%	21.29%	17.95%	12.61%	12.78%	-
YoY %	-6.80%	20.42%	18.69%	18.61%	42.35%	-1.33%	-	-
Horiz. %	221.91%	238.11%	197.73%	166.59%	140.45%	98.67%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	63.60	61.81	276.74	244.92	228.11	202.93	201.89	-53.60%
YoY %	2.90%	-77.66%	12.99%	7.37%	12.41%	0.52%	-	-
Horiz. %	31.50%	30.62%	137.07%	121.31%	112.99%	100.52%	100.00%	-
EPS	8.12	8.25	34.04	26.60	21.17	13.62	13.33	-28.07%
YoY %	-1.58%	-75.76%	27.97%	25.65%	55.43%	2.18%	-	-
Horiz. %	60.92%	61.89%	255.36%	199.55%	158.81%	102.18%	100.00%	-
DPS	3.22	1.42	5.50	4.50	4.00	3.50	3.00	4.81%
YoY %	126.76%	-74.18%	22.22%	12.50%	14.29%	16.67%	-	-
Horiz. %	107.33%	47.33%	183.33%	150.00%	133.33%	116.67%	100.00%	-
NAPS	0.2863	0.271	1.347	1.2491	1.1797	1.0805	1.0434	-57.67%
YoY %	5.65%	-79.88%	7.84%	5.88%	9.18%	3.56%	-	-
Horiz. %	27.44%	25.97%	129.10%	119.71%	113.06%	103.56%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 389,526
RPS	57.28	56.12	51.23	45.55	42.25	37.19	36.83	34.12%
YoY %	2.07%	9.55%	12.47%	7.81%	13.61%	0.98%	-	-
Horiz. %	155.53%	152.38%	139.10%	123.68%	114.72%	100.98%	100.00%	-
EPS	7.31	7.49	6.30	4.95	3.92	2.50	2.43	107.97%
YoY %	-2.40%	18.89%	27.27%	26.28%	56.80%	2.88%	-	-
Horiz. %	300.82%	308.23%	259.26%	203.70%	161.32%	102.88%	100.00%	-
DPS	2.90	1.29	1.02	0.83	0.73	0.64	0.55	202.02%
YoY %	124.81%	26.47%	22.89%	13.70%	14.06%	16.36%	-	-
Horiz. %	527.27%	234.55%	185.45%	150.91%	132.73%	116.36%	100.00%	-
NAPS	0.2579	0.2461	0.2494	0.2323	0.2185	0.198	0.1903	22.39%
YoY %	4.79%	-1.32%	7.36%	6.32%	10.35%	4.05%	-	-
Horiz. %	135.52%	129.32%	131.06%	122.07%	114.82%	104.05%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	17.14%	-6.67%	-3.23%	64.89%	-5.05%	2.06%	-	-
Horiz. %	169.07%	144.33%	154.64%	159.79%	96.91%	102.06%	100.00%	-
P/EPS	12.81	10.49	12.19	14.25	10.16	14.76	14.63	-8.45%
YoY %	22.12%	-13.95%	-14.46%	40.26%	-31.17%	0.89%	-	-
Horiz. %	87.56%	71.70%	83.32%	97.40%	69.45%	100.89%	100.00%	-
EY	7.81	9.53	8.20	7.02	9.85	6.78	6.84	9.21%
YoY %	-18.05%	16.22%	16.81%	-28.73%	45.28%	-0.88%	-	-
Horiz. %	114.18%	139.33%	119.88%	102.63%	144.01%	99.12%	100.00%	-
DY	3.10	1.64	1.33	1.19	1.86	1.74	1.54	59.22%
YoY %	89.02%	23.31%	11.76%	-36.02%	6.90%	12.99%	-	-
Horiz. %	201.30%	106.49%	86.36%	77.27%	120.78%	112.99%	100.00%	-
P/NAPS	3.63	3.19	3.08	3.03	1.82	1.86	1.87	55.42%
YoY %	13.79%	3.57%	1.65%	66.48%	-2.15%	-0.53%	-	-
Horiz. %	194.12%	170.59%	164.71%	162.03%	97.33%	99.47%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
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%
YoY %	11.95%	1.27%	3.97%	43.81%	3.96%	6.32%	-	-
Horiz. %	187.37%	167.37%	165.26%	158.95%	110.53%	106.32%	100.00%	-
P/EPS	13.92	11.95	12.75	13.91	11.34	14.98	14.33	-1.91%
YoY %	16.49%	-6.27%	-8.34%	22.66%	-24.30%	4.54%	-	-
Horiz. %	97.14%	83.39%	88.97%	97.07%	79.13%	104.54%	100.00%	-
EY	7.18	8.37	7.84	7.19	8.82	6.68	6.98	1.89%
YoY %	-14.22%	6.76%	9.04%	-18.48%	32.04%	-4.30%	-	-
Horiz. %	102.87%	119.91%	112.32%	103.01%	126.36%	95.70%	100.00%	-
DY	2.85	1.44	1.27	1.22	1.67	1.72	1.57	48.64%
YoY %	97.92%	13.39%	4.10%	-26.95%	-2.91%	9.55%	-	-
Horiz. %	181.53%	91.72%	80.89%	77.71%	106.37%	109.55%	100.00%	-
P/NAPS	3.95	3.63	3.22	2.96	2.03	1.89	1.83	66.78%
YoY %	8.82%	12.73%	8.78%	45.81%	7.41%	3.28%	-	-
Horiz. %	215.85%	198.36%	175.96%	161.75%	110.93%	103.28%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos