[BJFOOD] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
06-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 36.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Revenue 1,156,744 920,946 709,638 729,112 0 655,920 630,336 12.46%
PBT 204,184 158,578 67,552 43,418 0 44,916 36,538 39.49%
Tax -66,384 -58,628 -25,058 -18,224 0 -18,436 -16,176 31.40%
NP 137,800 99,950 42,494 25,194 0 26,480 20,362 44.75%
-
NP to SH 140,372 101,006 42,986 25,242 0 26,546 22,300 42.73%
-
Tax Rate 32.51% 36.97% 37.09% 41.97% - 41.05% 44.27% -
Total Cost 1,018,944 820,996 667,144 703,918 0 629,440 609,974 10.43%
-
Net Worth 502,247 425,590 352,760 372,402 0 384,199 400,123 4.49%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Div 87,713 14,430 7,080 14,291 - 14,977 15,016 40.69%
Div Payout % 62.49% 14.29% 16.47% 56.62% - 56.42% 67.34% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Net Worth 502,247 425,590 352,760 372,402 0 384,199 400,123 4.49%
NOSH 1,947,632 389,526 382,346 382,142 374,427 381,887 375,420 37.49%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
NP Margin 11.91% 10.85% 5.99% 3.46% 0.00% 4.04% 3.23% -
ROE 27.95% 23.73% 12.19% 6.78% 0.00% 6.91% 5.57% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
RPS 65.94 255.28 200.44 204.07 0.00 175.18 167.90 -16.53%
EPS 7.96 28.14 12.14 7.06 0.00 7.08 5.94 5.82%
DPS 5.00 4.00 2.00 4.00 0.00 4.00 4.00 4.41%
NAPS 0.2863 1.1797 0.9964 1.0423 0.00 1.0261 1.0658 -22.45%
Adjusted Per Share Value based on latest NOSH - 382,142
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
RPS 59.39 47.29 36.44 37.44 0.00 33.68 32.36 12.46%
EPS 7.21 5.19 2.21 1.30 0.00 1.36 1.14 42.87%
DPS 4.50 0.74 0.36 0.73 0.00 0.77 0.77 40.70%
NAPS 0.2579 0.2185 0.1811 0.1912 0.00 0.1973 0.2054 4.50%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 -
Price 1.04 2.15 1.60 1.38 1.40 1.38 1.49 -
P/RPS 1.58 0.84 0.80 0.68 0.00 0.79 0.89 11.74%
P/EPS 13.00 7.68 13.18 19.53 0.00 19.46 25.08 -11.93%
EY 7.69 13.02 7.59 5.12 0.00 5.14 3.99 13.53%
DY 4.81 1.86 1.25 2.90 0.00 2.90 2.68 11.97%
P/NAPS 3.63 1.82 1.61 1.32 0.00 1.34 1.40 20.23%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Date 13/02/23 10/02/22 09/02/21 06/02/20 - 05/12/18 13/12/17 -
Price 1.13 2.40 1.51 1.27 0.00 1.33 1.70 -
P/RPS 1.71 0.94 0.75 0.62 0.00 0.76 1.01 10.72%
P/EPS 14.12 8.57 12.44 17.98 0.00 18.76 28.62 -12.77%
EY 7.08 11.67 8.04 5.56 0.00 5.33 3.49 14.66%
DY 4.42 1.67 1.32 3.15 0.00 3.01 2.35 12.99%
P/NAPS 3.95 2.03 1.52 1.22 0.00 1.30 1.60 19.10%

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