[BJFOOD] YoY 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- 73.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Revenue 295,322 272,754 174,097 184,121 0 166,584 160,778 12.48%
PBT 52,064 60,280 16,787 13,141 0 11,459 9,512 38.93%
Tax -17,231 -21,654 -5,916 -5,122 0 -4,447 -4,019 32.52%
NP 34,833 38,626 10,871 8,019 0 7,012 5,493 42.94%
-
NP to SH 35,488 38,878 11,121 8,013 0 7,033 5,812 41.90%
-
Tax Rate 33.10% 35.92% 35.24% 38.98% - 38.81% 42.25% -
Total Cost 260,489 234,128 163,226 176,102 0 159,572 155,285 10.52%
-
Net Worth 502,247 425,590 352,760 372,402 0 384,199 399,640 4.51%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Div 35,085 3,607 1,770 3,572 - 3,744 3,749 54.12%
Div Payout % 98.87% 9.28% 15.92% 44.59% - 53.24% 64.52% -
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 0 384,199 399,640 4.51%
NOSH 1,947,632 389,526 382,346 382,142 374,427 381,887 374,967 37.53%
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 11.79% 14.16% 6.24% 4.36% 0.00% 4.21% 3.42% -
ROE 7.07% 9.14% 3.15% 2.15% 0.00% 1.83% 1.45% -
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 16.83 75.60 49.18 51.53 0.00 44.49 42.88 -16.54%
EPS 2.02 10.78 3.14 2.24 0.00 1.89 1.55 5.25%
DPS 2.00 1.00 0.50 1.00 0.00 1.00 1.00 14.34%
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 15.16 14.00 8.94 9.45 0.00 8.55 8.26 12.46%
EPS 1.82 2.00 0.57 0.41 0.00 0.36 0.30 41.72%
DPS 1.80 0.19 0.09 0.18 0.00 0.19 0.19 54.48%
NAPS 0.2579 0.2185 0.1811 0.1912 0.00 0.1973 0.2052 4.52%
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 6.18 2.84 3.25 2.68 0.00 3.10 3.47 11.81%
P/EPS 51.41 19.95 50.94 61.53 0.00 73.47 96.13 -11.40%
EY 1.95 5.01 1.96 1.63 0.00 1.36 1.04 12.92%
DY 1.92 0.47 0.31 0.72 0.00 0.72 0.67 22.58%
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 6.71 3.17 3.07 2.46 0.00 2.99 3.96 10.73%
P/EPS 55.86 22.27 48.07 56.63 0.00 70.81 109.68 -12.23%
EY 1.79 4.49 2.08 1.77 0.00 1.41 0.91 13.98%
DY 1.77 0.42 0.33 0.79 0.00 0.75 0.59 23.67%
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