[BJFOOD] YoY Cumulative 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- 173.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Revenue 578,372 460,473 354,819 364,556 0 327,960 315,168 12.46%
PBT 102,092 79,289 33,776 21,709 0 22,458 18,269 39.49%
Tax -33,192 -29,314 -12,529 -9,112 0 -9,218 -8,088 31.40%
NP 68,900 49,975 21,247 12,597 0 13,240 10,181 44.75%
-
NP to SH 70,186 50,503 21,493 12,621 0 13,273 11,150 42.73%
-
Tax Rate 32.51% 36.97% 37.09% 41.97% - 41.05% 44.27% -
Total Cost 509,472 410,498 333,572 351,959 0 314,720 304,987 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 43,856 7,215 3,540 7,145 - 7,488 7,508 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 13.97% 11.87% 6.09% 3.39% 0.00% 3.45% 2.79% -
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 32.97 127.64 100.22 102.03 0.00 87.59 83.95 -16.53%
EPS 3.98 14.07 6.07 3.53 0.00 3.54 2.97 5.82%
DPS 2.50 2.00 1.00 2.00 0.00 2.00 2.00 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 29.70 23.64 18.22 18.72 0.00 16.84 16.18 12.46%
EPS 3.60 2.59 1.10 0.65 0.00 0.68 0.57 42.83%
DPS 2.25 0.37 0.18 0.37 0.00 0.38 0.39 40.35%
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 3.15 1.68 1.60 1.35 0.00 1.58 1.77 11.79%
P/EPS 25.99 15.36 26.36 39.07 0.00 38.93 50.17 -11.94%
EY 3.85 6.51 3.79 2.56 0.00 2.57 1.99 13.61%
DY 2.40 0.93 0.62 1.45 0.00 1.45 1.34 11.93%
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 3.43 1.88 1.51 1.24 0.00 1.52 2.03 10.67%
P/EPS 28.24 17.14 24.87 35.95 0.00 37.52 57.24 -12.77%
EY 3.54 5.83 4.02 2.78 0.00 2.67 1.75 14.59%
DY 2.21 0.83 0.66 1.57 0.00 1.50 1.18 12.90%
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