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

Stock

[BJFOOD] BERJAYA FOOD BERHAD

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

BJFOOD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	CAGR
Cumulative Result
Revenue	1,115,966	997,744	717,266	634,719	789,190	605,443	554,363	10.25%
YoY %	11.85%	39.10%	13.01%	-19.57%	30.35%	9.21%	-	-
Horiz. %	201.31%	179.98%	129.39%	114.50%	142.36%	109.21%	100.00%	-
PBT	156,517	188,980	74,374	-7,597	47,875	24,612	35,615	22.93%
YoY %	-17.18%	154.09%	1,078.99%	-115.87%	94.52%	-30.89%	-	-
Horiz. %	439.47%	530.62%	208.83%	-21.33%	134.42%	69.11%	100.00%	-
Tax	-55,303	-68,215	-28,390	-11,776	-21,555	-18,426	-18,073	16.88%
YoY %	18.93%	-140.28%	-141.08%	45.37%	-16.98%	-1.95%	-	-
Horiz. %	306.00%	377.44%	157.09%	65.16%	119.27%	101.95%	100.00%	-
NP	101,214	120,765	45,984	-19,373	26,320	6,186	17,542	27.69%
YoY %	-16.19%	162.62%	337.36%	-173.61%	325.48%	-64.74%	-	-
Horiz. %	576.98%	688.43%	262.14%	-110.44%	150.04%	35.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	103,408	122,742	47,364	-18,925	26,509	11,345	21,290	24.66%
YoY %	-15.75%	159.15%	350.27%	-171.39%	133.66%	-46.71%	-	-
Horiz. %	485.71%	576.52%	222.47%	-88.89%	124.51%	53.29%	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%	74.87%	50.75%	-
YoY %	-2.13%	-5.42%	0.00%	-	-39.87%	47.53%	-	-
Horiz. %	69.62%	71.13%	75.21%	-	88.71%	147.53%	100.00%	-
Total Cost	1,014,752	876,979	671,282	654,092	762,870	599,257	536,821	9.28%
YoY %	15.71%	30.64%	2.63%	-14.26%	27.30%	11.63%	-	-
Horiz. %	189.03%	163.37%	125.05%	121.85%	142.11%	111.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	493,125	485,647	370,694	333,628	367,650	393,431	396,722	3.08%
YoY %	1.54%	31.01%	11.11%	-9.25%	-6.55%	-0.83%	-	-
Horiz. %	124.30%	122.41%	93.44%	84.10%	92.67%	99.17%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	CAGR
Dividend
Div	61,399	19,829	10,658	7,074	14,350	13,148	15,965	20.66%
YoY %	209.64%	86.05%	50.66%	-50.70%	9.14%	-17.64%	-	-
Horiz. %	384.59%	124.20%	66.76%	44.31%	89.88%	82.36%	100.00%	-
Div Payout %	59.38%	16.16%	22.50%	0.00%	54.13%	115.89%	74.99%	-
YoY %	267.45%	-28.18%	0.00%	0.00%	-53.29%	54.54%	-	-
Horiz. %	79.18%	21.55%	30.00%	0.00%	72.18%	154.54%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	CAGR
Equity
Net Worth	493,125	485,647	370,694	333,628	367,650	393,431	396,722	3.08%
YoY %	1.54%	31.01%	11.11%	-9.25%	-6.55%	-0.83%	-	-
Horiz. %	124.30%	122.41%	93.44%	84.10%	92.67%	99.17%	100.00%	-
NOSH	1,947,632	389,526	383,620	382,142	382,083	375,662	375,648	25.80%
YoY %	400.00%	1.54%	0.39%	0.02%	1.71%	0.00%	-	-
Horiz. %	518.47%	103.69%	102.12%	101.73%	101.71%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	CAGR
Ratio Analysis
NP Margin	9.07%	12.10%	6.41%	-3.05%	3.34%	1.02%	3.16%	-
YoY %	-25.04%	88.77%	310.16%	-191.32%	227.45%	-67.72%	-	-
Horiz. %	287.03%	382.91%	202.85%	-96.52%	105.70%	32.28%	100.00%	-
ROE	20.97%	25.27%	12.78%	-5.67%	7.21%	2.88%	5.37%	-
YoY %	-17.02%	97.73%	325.40%	-178.64%	150.35%	-46.37%	-	-
Horiz. %	390.50%	470.58%	237.99%	-105.59%	134.26%	53.63%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	CAGR
Per Share
RPS	63.61	276.74	201.89	179.44	219.98	161.17	147.57	-11.07%
YoY %	-77.01%	37.07%	12.51%	-18.43%	36.49%	9.22%	-	-
Horiz. %	43.10%	187.53%	136.81%	121.60%	149.07%	109.22%	100.00%	-
EPS	5.88	34.11	13.36	-5.31	7.22	3.02	5.66	0.53%
YoY %	-82.76%	155.31%	351.60%	-173.55%	139.07%	-46.64%	-	-
Horiz. %	103.89%	602.65%	236.04%	-93.82%	127.56%	53.36%	100.00%	-
DPS	3.50	5.50	3.00	2.00	4.00	3.50	4.25	-2.67%
YoY %	-36.36%	83.33%	50.00%	-50.00%	14.29%	-17.65%	-	-
Horiz. %	82.35%	129.41%	70.59%	47.06%	94.12%	82.35%	100.00%	-
NAPS	0.2811	1.347	1.0434	0.9432	1.0248	1.0473	1.0561	-16.85%
YoY %	-79.13%	29.10%	10.62%	-7.96%	-2.15%	-0.83%	-	-
Horiz. %	26.62%	127.54%	98.80%	89.31%	97.04%	99.17%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 382,142
RPS	57.30	51.23	36.83	32.59	40.52	31.09	28.46	10.25%
YoY %	11.85%	39.10%	13.01%	-19.57%	30.33%	9.24%	-	-
Horiz. %	201.34%	180.01%	129.41%	114.51%	142.38%	109.24%	100.00%	-
EPS	5.31	6.30	2.43	-0.97	1.36	0.58	1.09	24.71%
YoY %	-15.71%	159.26%	350.52%	-171.32%	134.48%	-46.79%	-	-
Horiz. %	487.16%	577.98%	222.94%	-88.99%	124.77%	53.21%	100.00%	-
DPS	3.15	1.02	0.55	0.36	0.74	0.68	0.82	20.64%
YoY %	208.82%	85.45%	52.78%	-51.35%	8.82%	-17.07%	-	-
Horiz. %	384.15%	124.39%	67.07%	43.90%	90.24%	82.93%	100.00%	-
NAPS	0.2532	0.2494	0.1903	0.1713	0.1888	0.202	0.2037	3.08%
YoY %	1.52%	31.06%	11.09%	-9.27%	-6.53%	-0.83%	-	-
Horiz. %	124.30%	122.43%	93.42%	84.09%	92.69%	99.17%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-36.00%	54.64%	59.02%	-18.67%	-30.56%	-14.96%	-	-
Horiz. %	75.59%	118.11%	76.38%	48.03%	59.06%	85.04%	100.00%	-
P/EPS	10.35	12.19	14.63	-20.56	22.47	57.62	33.17	-14.99%
YoY %	-15.09%	-16.68%	171.16%	-191.50%	-61.00%	73.71%	-	-
Horiz. %	31.20%	36.75%	44.11%	-61.98%	67.74%	173.71%	100.00%	-
EY	9.66	8.20	6.84	-4.86	4.45	1.74	3.01	17.66%
YoY %	17.80%	19.88%	240.74%	-209.21%	155.75%	-42.19%	-	-
Horiz. %	320.93%	272.43%	227.24%	-161.46%	147.84%	57.81%	100.00%	-
DY	5.74	1.33	1.54	1.82	2.41	2.01	2.26	13.88%
YoY %	331.58%	-13.64%	-15.38%	-24.48%	19.90%	-11.06%	-	-
Horiz. %	253.98%	58.85%	68.14%	80.53%	106.64%	88.94%	100.00%	-
P/NAPS	2.17	3.08	1.87	1.17	1.62	1.66	1.78	2.80%
YoY %	-29.55%	64.71%	59.83%	-27.78%	-2.41%	-6.74%	-	-
Horiz. %	121.91%	173.03%	105.06%	65.73%	91.01%	93.26%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-33.12%	65.26%	48.44%	-9.86%	-25.26%	-25.20%	-	-
Horiz. %	82.68%	123.62%	74.80%	50.39%	55.91%	74.80%	100.00%	-
P/EPS	11.37	12.75	14.33	-21.49	21.25	50.66	33.17	-13.87%
YoY %	-10.82%	-11.03%	166.68%	-201.13%	-58.05%	52.73%	-	-
Horiz. %	34.28%	38.44%	43.20%	-64.79%	64.06%	152.73%	100.00%	-
EY	8.80	7.84	6.98	-4.65	4.71	1.97	3.01	16.14%
YoY %	12.24%	12.32%	250.11%	-198.73%	139.09%	-34.55%	-	-
Horiz. %	292.36%	260.47%	231.89%	-154.49%	156.48%	65.45%	100.00%	-
DY	5.22	1.27	1.57	1.74	2.55	2.29	2.26	12.38%
YoY %	311.02%	-19.11%	-9.77%	-31.76%	11.35%	1.33%	-	-
Horiz. %	230.97%	56.19%	69.47%	76.99%	112.83%	101.33%	100.00%	-
P/NAPS	2.38	3.22	1.83	1.22	1.53	1.46	1.78	4.13%
YoY %	-26.09%	75.96%	50.00%	-20.26%	4.79%	-17.98%	-	-
Horiz. %	133.71%	180.90%	102.81%	68.54%	85.96%	82.02%	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