[BJFOOD] YoY Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
06-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 54.0%
YoY- 194.58%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Revenue 599,737 844,218 706,471 536,547 523,153 0 508,499 3.24%
PBT -44,646 127,478 125,551 51,987 20,946 0 37,137 -
Tax -3,978 -43,381 -44,363 -19,677 -10,196 0 -14,961 -22.61%
NP -48,624 84,097 81,188 32,310 10,750 0 22,176 -
-
NP to SH -53,314 86,126 82,081 33,099 11,236 0 22,257 -
-
Tax Rate - 34.03% 35.33% 37.85% 48.68% - 40.29% -
Total Cost 648,361 760,121 625,283 504,237 512,403 0 486,323 5.72%
-
Net Worth 431,790 484,879 452,473 363,347 364,648 0 378,042 2.60%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Div 7,795 52,628 12,678 7,091 7,096 - 10,884 -6.25%
Div Payout % 0.00% 61.11% 15.45% 21.42% 63.16% - 48.90% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Net Worth 431,790 484,879 452,473 363,347 364,648 0 378,042 2.60%
NOSH 1,947,632 1,947,632 389,526 382,513 382,142 362,805 381,887 37.06%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
NP Margin -8.11% 9.96% 11.49% 6.02% 2.05% 0.00% 4.36% -
ROE -12.35% 17.76% 18.14% 9.11% 3.08% 0.00% 5.89% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
RPS 33.85 48.12 195.03 151.33 147.44 0.00 140.16 -24.04%
EPS -3.03 4.90 22.80 9.35 3.15 0.00 6.01 -
DPS 0.44 3.00 3.50 2.00 2.00 0.00 3.00 -31.03%
NAPS 0.2437 0.2764 1.2491 1.0248 1.0277 0.00 1.042 -24.51%
Adjusted Per Share Value based on latest NOSH - 382,513
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
RPS 30.79 43.35 36.27 27.55 26.86 0.00 26.11 3.24%
EPS -2.74 4.42 4.21 1.70 0.58 0.00 1.14 -
DPS 0.40 2.70 0.65 0.36 0.36 0.00 0.56 -6.30%
NAPS 0.2217 0.249 0.2323 0.1866 0.1872 0.00 0.1941 2.60%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 31/01/19 -
Price 0.59 0.92 3.79 1.86 1.16 1.63 1.34 -
P/RPS 1.74 1.91 1.94 1.23 0.79 0.00 0.96 12.19%
P/EPS -19.61 18.74 16.73 19.92 36.63 0.00 21.84 -
EY -5.10 5.34 5.98 5.02 2.73 0.00 4.58 -
DY 0.75 3.26 0.92 1.08 1.72 0.00 2.24 -19.08%
P/NAPS 2.42 3.33 3.03 1.81 1.13 0.00 1.29 12.94%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Date 23/05/24 18/05/23 11/05/22 06/05/21 01/06/20 - 14/03/19 -
Price 0.605 0.825 3.70 1.94 1.09 0.00 1.51 -
P/RPS 1.79 1.71 1.90 1.28 0.74 0.00 1.08 10.27%
P/EPS -20.11 16.80 16.33 20.78 34.42 0.00 24.61 -
EY -4.97 5.95 6.12 4.81 2.91 0.00 4.06 -
DY 0.73 3.64 0.95 1.03 1.83 0.00 1.99 -17.64%
P/NAPS 2.48 2.98 2.96 1.89 1.06 0.00 1.45 10.94%

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