[BJFOOD] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
10-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 334.43%
YoY- 134.97%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Revenue 461,087 578,372 460,473 354,819 364,556 0 327,960 6.81%
PBT -11,486 102,092 79,289 33,776 21,709 0 22,458 -
Tax -6,831 -33,192 -29,314 -12,529 -9,112 0 -9,218 -5.63%
NP -18,317 68,900 49,975 21,247 12,597 0 13,240 -
-
NP to SH -23,554 70,186 50,503 21,493 12,621 0 13,273 -
-
Tax Rate - 32.51% 36.97% 37.09% 41.97% - 41.05% -
Total Cost 479,404 509,472 410,498 333,572 351,959 0 314,720 8.48%
-
Net Worth 457,304 502,247 425,590 352,760 372,402 0 384,199 3.42%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Div 7,733 43,856 7,215 3,540 7,145 - 7,488 0.62%
Div Payout % 0.00% 62.49% 14.29% 16.47% 56.62% - 56.42% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Net Worth 457,304 502,247 425,590 352,760 372,402 0 384,199 3.42%
NOSH 1,947,632 1,947,632 389,526 382,346 382,142 374,427 381,887 37.04%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
NP Margin -3.97% 11.91% 10.85% 5.99% 3.46% 0.00% 4.04% -
ROE -5.15% 13.97% 11.87% 6.09% 3.39% 0.00% 3.45% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
RPS 26.24 32.97 127.64 100.22 102.03 0.00 87.59 -20.79%
EPS -1.34 3.98 14.07 6.07 3.53 0.00 3.54 -
DPS 0.44 2.50 2.00 1.00 2.00 0.00 2.00 -25.38%
NAPS 0.2602 0.2863 1.1797 0.9964 1.0423 0.00 1.0261 -23.30%
Adjusted Per Share Value based on latest NOSH - 389,526
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
RPS 23.67 29.70 23.64 18.22 18.72 0.00 16.84 6.80%
EPS -1.21 3.60 2.59 1.10 0.65 0.00 0.68 -
DPS 0.40 2.25 0.37 0.18 0.37 0.00 0.38 0.99%
NAPS 0.2348 0.2579 0.2185 0.1811 0.1912 0.00 0.1973 3.42%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 -
Price 0.60 1.04 2.15 1.60 1.38 1.40 1.38 -
P/RPS 2.29 3.15 1.68 1.60 1.35 0.00 1.58 7.44%
P/EPS -44.77 25.99 15.36 26.36 39.07 0.00 38.93 -
EY -2.23 3.85 6.51 3.79 2.56 0.00 2.57 -
DY 0.73 2.40 0.93 0.62 1.45 0.00 1.45 -12.43%
P/NAPS 2.31 3.63 1.82 1.61 1.32 0.00 1.34 11.10%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Date 21/02/24 13/02/23 10/02/22 09/02/21 06/02/20 - 05/12/18 -
Price 0.57 1.13 2.40 1.51 1.27 0.00 1.33 -
P/RPS 2.17 3.43 1.88 1.51 1.24 0.00 1.52 7.12%
P/EPS -42.53 28.24 17.14 24.87 35.95 0.00 37.52 -
EY -2.35 3.54 5.83 4.02 2.78 0.00 2.67 -
DY 0.77 2.21 0.83 0.66 1.57 0.00 1.50 -12.10%
P/NAPS 2.19 3.95 2.03 1.52 1.22 0.00 1.30 10.61%

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