[BJFOOD] YoY Annual (Unaudited) Result on 30-Jun-2021 [#4]

Stock

[BJFOOD] BERJAYA FOOD BERHAD

Announcement Date

18-Aug-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

30-Jun-2021 [#4]

Profit Trend

YoY- 350.27%

Quarter Report

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/18	CAGR
Annual (Unaudited) Result
Revenue	730,302	1,115,966	997,744	717,266	634,719	789,190	639,603	2.17%
YoY %	-34.56%	11.85%	39.10%	13.01%	-19.57%	23.39%	-	-
Horiz. %	114.18%	174.48%	155.99%	112.14%	99.24%	123.39%	100.00%	-
PBT	-87,336	156,517	188,980	74,374	-7,597	47,875	19,404	-
YoY %	-155.80%	-17.18%	154.09%	1,078.99%	-115.87%	146.73%	-	-
Horiz. %	-450.09%	806.62%	973.92%	383.29%	-39.15%	246.73%	100.00%	-
Tax	-688	-55,303	-68,215	-28,390	-11,776	-21,555	-19,217	-41.69%
YoY %	98.76%	18.93%	-140.28%	-141.08%	45.37%	-12.17%	-	-
Horiz. %	3.58%	287.78%	354.97%	147.73%	61.28%	112.17%	100.00%	-
NP	-88,024	101,214	120,765	45,984	-19,373	26,320	187	-
YoY %	-186.97%	-16.19%	162.62%	337.36%	-173.61%	13,974.87%	-	-
Horiz. %	-47,071.66%	54,125.13%	64,580.21%	24,590.37%	-10,359.89%	14,074.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-91,516	103,408	122,742	47,364	-18,925	26,509	1,141	-
YoY %	-188.50%	-15.75%	159.15%	350.27%	-171.39%	2,223.31%	-	-
Horiz. %	-8,020.68%	9,062.93%	10,757.41%	4,151.10%	-1,658.63%	2,323.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	35.33%	36.10%	38.17%	-	45.02%	99.04%	-
YoY %	-	-2.13%	-5.42%	0.00%	-	-54.54%	-	-
Horiz. %	-	35.67%	36.45%	38.54%	-	45.46%	100.00%	-
Total Cost	818,326	1,014,752	876,979	671,282	654,092	762,870	639,416	4.07%
YoY %	-19.36%	15.71%	30.64%	2.63%	-14.26%	19.31%	-	-
Horiz. %	127.98%	158.70%	137.15%	104.98%	102.30%	119.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	391,565	493,125	485,647	370,694	333,628	367,650	385,744	0.24%
YoY %	-20.60%	1.54%	31.01%	11.11%	-9.25%	-4.69%	-	-
Horiz. %	101.51%	127.84%	125.90%	96.10%	86.49%	95.31%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/18	CAGR
Dividend
Div	7,760	61,399	19,829	10,658	7,074	14,350	15,072	-10.19%
YoY %	-87.36%	209.64%	86.05%	50.66%	-50.70%	-4.79%	-	-
Horiz. %	51.49%	407.37%	131.56%	70.71%	46.93%	95.21%	100.00%	-
Div Payout %	0.00%	59.38%	16.16%	22.50%	0.00%	54.13%	1,321.00%	-
YoY %	0.00%	267.45%	-28.18%	0.00%	0.00%	-95.90%	-	-
Horiz. %	0.00%	4.50%	1.22%	1.70%	0.00%	4.10%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/18	CAGR
Equity
Net Worth	391,565	493,125	485,647	370,694	333,628	367,650	385,744	0.24%
YoY %	-20.60%	1.54%	31.01%	11.11%	-9.25%	-4.69%	-	-
Horiz. %	101.51%	127.84%	125.90%	96.10%	86.49%	95.31%	100.00%	-
NOSH	1,947,632	1,947,632	389,526	383,620	382,142	382,083	381,858	30.20%
YoY %	0.00%	400.00%	1.54%	0.39%	0.02%	0.06%	-	-
Horiz. %	510.04%	510.04%	102.01%	100.46%	100.07%	100.06%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/18	CAGR
Ratio Analysis
NP Margin	-12.05%	9.07%	12.10%	6.41%	-3.05%	3.34%	0.03%	-
YoY %	-232.86%	-25.04%	88.77%	310.16%	-191.32%	11,033.33%	-	-
Horiz. %	-40,166.67%	30,233.33%	40,333.33%	21,366.67%	-10,166.67%	11,133.33%	100.00%	-
ROE	-23.37%	20.97%	25.27%	12.78%	-5.67%	7.21%	0.30%	-
YoY %	-211.44%	-17.02%	97.73%	325.40%	-178.64%	2,303.33%	-	-
Horiz. %	-7,790.00%	6,990.00%	8,423.33%	4,260.00%	-1,890.00%	2,403.33%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/18	CAGR
Per Share
RPS	41.40	63.61	276.74	201.89	179.44	219.98	169.74	-20.43%
YoY %	-34.92%	-77.01%	37.07%	12.51%	-18.43%	29.60%	-	-
Horiz. %	24.39%	37.47%	163.04%	118.94%	105.71%	129.60%	100.00%	-
EPS	-5.19	5.88	34.11	13.36	-5.31	7.22	0.30	-
YoY %	-188.27%	-82.76%	155.31%	351.60%	-173.55%	2,306.67%	-	-
Horiz. %	-1,730.00%	1,960.00%	11,370.00%	4,453.33%	-1,770.00%	2,406.67%	100.00%	-
DPS	0.44	3.50	5.50	3.00	2.00	4.00	4.00	-30.06%
YoY %	-87.43%	-36.36%	83.33%	50.00%	-50.00%	0.00%	-	-
Horiz. %	11.00%	87.50%	137.50%	75.00%	50.00%	100.00%	100.00%	-
NAPS	0.222	0.2811	1.347	1.0434	0.9432	1.0248	1.0237	-21.93%
YoY %	-21.02%	-79.13%	29.10%	10.62%	-7.96%	0.11%	-	-
Horiz. %	21.69%	27.46%	131.58%	101.92%	92.14%	100.11%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/18	CAGR
Adjusted Per Share Value based on latest NOSH - 383,620
RPS	37.50	57.30	51.23	36.83	32.59	40.52	32.84	2.17%
YoY %	-34.55%	11.85%	39.10%	13.01%	-19.57%	23.39%	-	-
Horiz. %	114.19%	174.48%	156.00%	112.15%	99.24%	123.39%	100.00%	-
EPS	-4.70	5.31	6.30	2.43	-0.97	1.36	0.06	-
YoY %	-188.51%	-15.71%	159.26%	350.52%	-171.32%	2,166.67%	-	-
Horiz. %	-7,833.33%	8,850.00%	10,500.00%	4,050.00%	-1,616.67%	2,266.67%	100.00%	-
DPS	0.40	3.15	1.02	0.55	0.36	0.74	0.77	-10.06%
YoY %	-87.30%	208.82%	85.45%	52.78%	-51.35%	-3.90%	-	-
Horiz. %	51.95%	409.09%	132.47%	71.43%	46.75%	96.10%	100.00%	-
NAPS	0.201	0.2532	0.2494	0.1903	0.1713	0.1888	0.1981	0.23%
YoY %	-20.62%	1.52%	31.06%	11.09%	-9.27%	-4.69%	-	-
Horiz. %	101.46%	127.81%	125.90%	96.06%	86.47%	95.31%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	30/04/18	-
Price	0.54	0.61	4.15	1.95	1.10	1.66	1.72	-
P/RPS	1.30	0.96	1.50	0.97	0.61	0.75	1.01	4.17%
YoY %	35.42%	-36.00%	54.64%	59.02%	-18.67%	-25.74%	-	-
Horiz. %	128.71%	95.05%	148.51%	96.04%	60.40%	74.26%	100.00%	-
P/EPS	-10.41	10.35	12.19	14.63	-20.56	22.47	568.03	-
YoY %	-200.58%	-15.09%	-16.68%	171.16%	-191.50%	-96.04%	-	-
Horiz. %	-1.83%	1.82%	2.15%	2.58%	-3.62%	3.96%	100.00%	-
EY	-9.61	9.66	8.20	6.84	-4.86	4.45	0.18	-
YoY %	-199.48%	17.80%	19.88%	240.74%	-209.21%	2,372.22%	-	-
Horiz. %	-5,338.89%	5,366.67%	4,555.56%	3,800.00%	-2,700.00%	2,472.22%	100.00%	-
DY	0.81	5.74	1.33	1.54	1.82	2.41	2.33	-15.73%
YoY %	-85.89%	331.58%	-13.64%	-15.38%	-24.48%	3.43%	-	-
Horiz. %	34.76%	246.35%	57.08%	66.09%	78.11%	103.43%	100.00%	-
P/NAPS	2.43	2.17	3.08	1.87	1.17	1.62	1.68	6.16%
YoY %	11.98%	-29.55%	64.71%	59.83%	-27.78%	-3.57%	-	-
Horiz. %	144.64%	129.17%	183.33%	111.31%	69.64%	96.43%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/18	CAGR
Price Multiplier on Announcement Date
Date	27/08/24	14/08/23	16/08/22	18/08/21	21/08/20	20/08/19	21/06/18	-
Price	0.505	0.67	4.34	1.91	1.15	1.57	1.66	-
P/RPS	1.22	1.05	1.57	0.95	0.64	0.71	0.98	3.61%
YoY %	16.19%	-33.12%	65.26%	48.44%	-9.86%	-27.55%	-	-
Horiz. %	124.49%	107.14%	160.20%	96.94%	65.31%	72.45%	100.00%	-
P/EPS	-9.73	11.37	12.75	14.33	-21.49	21.25	548.21	-
YoY %	-185.58%	-10.82%	-11.03%	166.68%	-201.13%	-96.12%	-	-
Horiz. %	-1.77%	2.07%	2.33%	2.61%	-3.92%	3.88%	100.00%	-
EY	-10.27	8.80	7.84	6.98	-4.65	4.71	0.18	-
YoY %	-216.70%	12.24%	12.32%	250.11%	-198.73%	2,516.67%	-	-
Horiz. %	-5,705.56%	4,888.89%	4,355.56%	3,877.78%	-2,583.33%	2,616.67%	100.00%	-
DY	0.87	5.22	1.27	1.57	1.74	2.55	2.41	-15.21%
YoY %	-83.33%	311.02%	-19.11%	-9.77%	-31.76%	5.81%	-	-
Horiz. %	36.10%	216.60%	52.70%	65.15%	72.20%	105.81%	100.00%	-
P/NAPS	2.27	2.38	3.22	1.83	1.22	1.53	1.62	5.61%
YoY %	-4.62%	-26.09%	75.96%	50.00%	-20.26%	-5.56%	-	-
Horiz. %	140.12%	146.91%	198.77%	112.96%	75.31%	94.44%	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