[BJFOOD] YoY TTM Result on 30-Jun-2022 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
16-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 27.4%
YoY- 159.15%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
Revenue 1,115,966 997,744 717,266 634,719 627,814 605,443 554,146 10.25%
PBT 156,517 188,980 74,374 -7,597 36,876 24,612 36,439 22.54%
Tax -55,303 -68,215 -28,390 -11,776 -16,784 -18,426 -16,725 18.15%
NP 101,214 120,765 45,984 -19,373 20,092 6,186 19,714 25.62%
-
NP to SH 103,408 122,742 47,364 -18,925 20,269 11,345 22,877 23.41%
-
Tax Rate 35.33% 36.10% 38.17% - 45.51% 74.87% 45.90% -
Total Cost 1,014,752 876,979 671,282 654,092 607,722 599,257 534,432 9.35%
-
Net Worth 493,125 485,647 370,694 333,628 367,650 391,690 319,806 6.22%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
Div 61,470 19,821 10,637 7,159 11,057 13,131 15,218 21.49%
Div Payout % 59.44% 16.15% 22.46% 0.00% 54.56% 115.75% 66.52% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
Net Worth 493,125 485,647 370,694 333,628 367,650 391,690 319,806 6.22%
NOSH 1,947,632 389,526 383,620 382,142 382,083 374,000 301,619 29.71%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
NP Margin 9.07% 12.10% 6.41% -3.05% 3.20% 1.02% 3.56% -
ROE 20.97% 25.27% 12.78% -5.67% 5.51% 2.90% 7.15% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
RPS 63.61 276.74 201.89 179.44 175.00 161.88 183.72 -13.75%
EPS 5.89 34.04 13.33 -5.35 5.65 3.03 7.58 -3.45%
DPS 3.50 5.50 3.00 2.00 3.08 3.50 5.05 -4.98%
NAPS 0.2811 1.347 1.0434 0.9432 1.0248 1.0473 1.0603 -16.90%
Adjusted Per Share Value based on latest NOSH - 389,526
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
RPS 57.30 51.23 36.83 32.59 32.23 31.09 28.45 10.25%
EPS 5.31 6.30 2.43 -0.97 1.04 0.58 1.17 23.48%
DPS 3.16 1.02 0.55 0.37 0.57 0.67 0.78 21.54%
NAPS 0.2532 0.2494 0.1903 0.1713 0.1888 0.2011 0.1642 6.22%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
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 0.95 1.07 1.02 -0.84%
P/EPS 10.35 12.19 14.63 -20.56 29.38 57.36 24.79 -11.46%
EY 9.66 8.20 6.84 -4.86 3.40 1.74 4.03 12.96%
DY 5.74 1.33 1.54 1.82 1.86 2.01 2.68 11.20%
P/NAPS 2.17 3.08 1.87 1.17 1.62 1.66 1.77 2.88%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
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 0.90 0.95 1.02 0.40%
P/EPS 11.37 12.75 14.33 -21.49 27.79 50.44 24.79 -10.30%
EY 8.80 7.84 6.98 -4.65 3.60 1.98 4.03 11.50%
DY 5.22 1.27 1.57 1.74 1.96 2.29 2.68 9.74%
P/NAPS 2.38 3.22 1.83 1.22 1.53 1.46 1.77 4.21%

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