[BJFOOD] YoY Cumulative Quarter Result on 30-Jun-2020 [#4]

Announcement Date
21-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -268.43%
YoY- -171.39%
Quarter Report
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
Revenue 1,115,966 997,744 717,266 634,719 789,190 605,443 554,363 10.25%
PBT 156,517 188,980 74,374 -7,597 47,875 24,612 35,615 22.93%
Tax -55,303 -68,215 -28,390 -11,776 -21,555 -18,426 -18,073 16.88%
NP 101,214 120,765 45,984 -19,373 26,320 6,186 17,542 27.69%
-
NP to SH 103,408 122,742 47,364 -18,925 26,509 11,345 21,290 24.66%
-
Tax Rate 35.33% 36.10% 38.17% - 45.02% 74.87% 50.75% -
Total Cost 1,014,752 876,979 671,282 654,092 762,870 599,257 536,821 9.28%
-
Net Worth 493,125 485,647 370,694 333,628 367,650 393,431 396,722 3.08%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
Div 61,399 19,829 10,658 7,074 14,350 13,148 15,965 20.66%
Div Payout % 59.38% 16.16% 22.50% 0.00% 54.13% 115.89% 74.99% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
Net Worth 493,125 485,647 370,694 333,628 367,650 393,431 396,722 3.08%
NOSH 1,947,632 389,526 383,620 382,142 382,083 375,662 375,648 25.80%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
NP Margin 9.07% 12.10% 6.41% -3.05% 3.34% 1.02% 3.16% -
ROE 20.97% 25.27% 12.78% -5.67% 7.21% 2.88% 5.37% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
RPS 63.61 276.74 201.89 179.44 219.98 161.17 147.57 -11.07%
EPS 5.88 34.11 13.36 -5.31 7.22 3.02 5.66 0.53%
DPS 3.50 5.50 3.00 2.00 4.00 3.50 4.25 -2.67%
NAPS 0.2811 1.347 1.0434 0.9432 1.0248 1.0473 1.0561 -16.85%
Adjusted Per Share Value based on latest NOSH - 382,142
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
RPS 57.30 51.23 36.83 32.59 40.52 31.09 28.46 10.25%
EPS 5.31 6.30 2.43 -0.97 1.36 0.58 1.09 24.71%
DPS 3.15 1.02 0.55 0.36 0.74 0.68 0.82 20.64%
NAPS 0.2532 0.2494 0.1903 0.1713 0.1888 0.202 0.2037 3.08%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 28/04/17 29/04/16 -
Price 0.61 4.15 1.95 1.10 1.66 1.74 1.88 -
P/RPS 0.96 1.50 0.97 0.61 0.75 1.08 1.27 -3.82%
P/EPS 10.35 12.19 14.63 -20.56 22.47 57.62 33.17 -14.99%
EY 9.66 8.20 6.84 -4.86 4.45 1.74 3.01 17.66%
DY 5.74 1.33 1.54 1.82 2.41 2.01 2.26 13.88%
P/NAPS 2.17 3.08 1.87 1.17 1.62 1.66 1.78 2.80%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
Date 14/08/23 16/08/22 18/08/21 21/08/20 20/08/19 14/06/17 10/06/16 -
Price 0.67 4.34 1.91 1.15 1.57 1.53 1.88 -
P/RPS 1.05 1.57 0.95 0.64 0.71 0.95 1.27 -2.61%
P/EPS 11.37 12.75 14.33 -21.49 21.25 50.66 33.17 -13.87%
EY 8.80 7.84 6.98 -4.65 4.71 1.97 3.01 16.14%
DY 5.22 1.27 1.57 1.74 2.55 2.29 2.26 12.38%
P/NAPS 2.38 3.22 1.83 1.22 1.53 1.46 1.78 4.13%

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