[BJFOOD] YoY Annualized Quarter 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- 8.35%
YoY- 147.99%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Revenue 1,125,624 941,961 715,396 697,537 0 677,998 639,474 11.57%
PBT 169,970 167,401 69,316 27,928 0 49,516 17,912 54.60%
Tax -57,841 -59,150 -26,236 -13,594 0 -19,948 -18,786 24.32%
NP 112,129 108,250 43,080 14,333 0 29,568 -874 -
-
NP to SH 114,834 109,441 44,132 14,981 0 29,676 405 198.47%
-
Tax Rate 34.03% 35.33% 37.85% 48.68% - 40.29% 104.88% -
Total Cost 1,013,494 833,710 672,316 683,204 0 648,430 640,349 9.29%
-
Net Worth 484,879 452,473 363,347 364,648 0 378,042 387,522 4.43%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Div 70,170 16,904 9,454 9,461 - 14,512 15,050 34.73%
Div Payout % 61.11% 15.45% 21.42% 63.16% - 48.90% 3,713.21% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Net Worth 484,879 452,473 363,347 364,648 0 378,042 387,522 4.43%
NOSH 1,947,632 389,526 382,513 382,142 362,805 381,887 381,564 37.11%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
NP Margin 9.96% 11.49% 6.02% 2.05% 0.00% 4.36% -0.14% -
ROE 23.68% 24.19% 12.15% 4.11% 0.00% 7.85% 0.10% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
RPS 64.16 260.04 201.77 196.59 0.00 186.88 169.95 -17.19%
EPS 6.53 30.40 12.47 4.20 0.00 8.01 0.11 120.50%
DPS 4.00 4.67 2.67 2.67 0.00 4.00 4.00 0.00%
NAPS 0.2764 1.2491 1.0248 1.0277 0.00 1.042 1.0299 -22.48%
Adjusted Per Share Value based on latest NOSH - 389,526
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
RPS 57.79 48.36 36.73 35.81 0.00 34.81 32.83 11.57%
EPS 5.90 5.62 2.27 0.77 0.00 1.52 0.02 200.77%
DPS 3.60 0.87 0.49 0.49 0.00 0.75 0.77 34.80%
NAPS 0.249 0.2323 0.1866 0.1872 0.00 0.1941 0.199 4.43%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 31/01/19 30/01/18 -
Price 0.92 3.79 1.86 1.16 1.63 1.34 1.75 -
P/RPS 1.43 1.46 0.92 0.59 0.00 0.72 1.03 6.55%
P/EPS 14.05 12.54 14.94 27.47 0.00 16.38 1,624.53 -60.14%
EY 7.12 7.97 6.69 3.64 0.00 6.10 0.06 152.15%
DY 4.35 1.23 1.43 2.30 0.00 2.99 2.29 13.22%
P/NAPS 3.33 3.03 1.81 1.13 0.00 1.29 1.70 13.90%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Date 18/05/23 11/05/22 06/05/21 01/06/20 - 14/03/19 15/03/18 -
Price 0.825 3.70 1.94 1.09 0.00 1.51 1.83 -
P/RPS 1.29 1.42 0.96 0.55 0.00 0.81 1.08 3.50%
P/EPS 12.60 12.25 15.59 25.82 0.00 18.46 1,698.80 -61.30%
EY 7.93 8.17 6.42 3.87 0.00 5.42 0.06 157.46%
DY 4.85 1.26 1.37 2.45 0.00 2.65 2.19 16.64%
P/NAPS 2.98 2.96 1.89 1.06 0.00 1.45 1.78 10.49%

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