[BJFOOD] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
11-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -30.47%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Revenue 1,132,200 750,876 722,888 721,740 0 645,504 617,560 12.43%
PBT 200,112 76,036 67,956 34,272 0 43,996 35,028 40.08%
Tax -63,844 -30,640 -26,452 -15,960 0 -19,084 -16,276 30.26%
NP 136,268 45,396 41,504 18,312 0 24,912 18,752 46.76%
-
NP to SH 138,792 46,500 41,488 18,432 0 24,960 21,352 43.62%
-
Tax Rate 31.90% 40.30% 38.93% 46.57% - 43.38% 46.47% -
Total Cost 995,932 705,480 681,384 703,428 0 620,592 598,808 10.34%
-
Net Worth 479,252 385,635 343,426 370,250 0 388,571 394,526 3.83%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Div 35,369 14,276 7,074 14,345 - 15,072 14,931 18.15%
Div Payout % 25.48% 30.70% 17.05% 77.83% - 60.39% 69.93% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Net Worth 479,252 385,635 343,426 370,250 0 388,571 394,526 3.83%
NOSH 1,947,632 385,810 382,142 382,142 376,815 381,887 373,286 37.65%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
NP Margin 12.04% 6.05% 5.74% 2.54% 0.00% 3.86% 3.04% -
ROE 28.96% 12.06% 12.08% 4.98% 0.00% 6.42% 5.41% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
RPS 64.02 210.39 204.37 201.25 0.00 171.31 165.44 -16.77%
EPS 7.84 13.04 11.72 5.12 0.00 6.64 5.72 6.28%
DPS 2.00 4.00 2.00 4.00 0.00 4.00 4.00 -12.54%
NAPS 0.271 1.0805 0.9709 1.0324 0.00 1.0312 1.0569 -23.14%
Adjusted Per Share Value based on latest NOSH - 382,142
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
RPS 58.13 38.55 37.12 37.06 0.00 33.14 31.71 12.43%
EPS 7.13 2.39 2.13 0.95 0.00 1.28 1.10 43.55%
DPS 1.82 0.73 0.36 0.74 0.00 0.77 0.77 18.10%
NAPS 0.2461 0.198 0.1763 0.1901 0.00 0.1995 0.2026 3.83%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 31/07/18 31/07/17 -
Price 0.865 2.01 1.15 1.40 1.43 1.50 1.40 -
P/RPS 1.35 0.96 0.56 0.70 0.00 0.88 0.85 9.36%
P/EPS 11.02 15.43 9.80 27.24 0.00 22.65 24.48 -14.30%
EY 9.07 6.48 10.20 3.67 0.00 4.42 4.09 16.65%
DY 2.31 1.99 1.74 2.86 0.00 2.67 2.86 -4.04%
P/NAPS 3.19 1.86 1.18 1.36 0.00 1.45 1.32 18.61%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Date 10/11/22 11/11/21 12/11/20 11/11/19 - 18/09/18 15/09/17 -
Price 0.985 2.04 1.14 1.37 0.00 1.39 1.53 -
P/RPS 1.54 0.97 0.56 0.68 0.00 0.81 0.92 10.47%
P/EPS 12.55 15.66 9.72 26.66 0.00 20.98 26.75 -13.61%
EY 7.97 6.39 10.29 3.75 0.00 4.77 3.74 15.75%
DY 2.03 1.96 1.75 2.92 0.00 2.88 2.61 -4.74%
P/NAPS 3.63 1.89 1.17 1.33 0.00 1.35 1.45 19.42%

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