[BJFOOD] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
11-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 2.65%
YoY- 469.4%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Revenue 1,111,450 1,093,075 724,263 635,006 641,665 321,373 646,589 11.04%
PBT 134,809 219,999 76,394 824 33,985 16,969 21,646 42.44%
Tax -49,151 -76,516 -29,437 -14,399 -16,327 -9,898 -19,919 19.08%
NP 85,658 143,483 46,957 -13,575 17,658 7,071 1,727 112.79%
-
NP to SH 87,737 145,815 48,617 -13,161 17,844 7,077 2,043 106.94%
-
Tax Rate 36.46% 34.78% 38.53% 1,747.45% 48.04% 58.33% 92.02% -
Total Cost 1,025,792 949,592 677,306 648,581 624,007 314,302 644,862 9.39%
-
Net Worth 503,299 479,252 385,635 343,426 370,250 0 388,571 5.13%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Div 60,346 25,094 12,437 5,341 10,899 7,536 15,048 30.81%
Div Payout % 68.78% 17.21% 25.58% 0.00% 61.08% 106.49% 736.60% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Net Worth 503,299 479,252 385,635 343,426 370,250 0 388,571 5.13%
NOSH 1,947,632 1,947,632 385,810 382,142 382,142 376,815 381,887 37.04%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
NP Margin 7.71% 13.13% 6.48% -2.14% 2.75% 2.20% 0.27% -
ROE 17.43% 30.43% 12.61% -3.83% 4.82% 0.00% 0.53% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
RPS 63.36 61.81 202.93 179.52 178.92 85.29 171.59 -17.52%
EPS 5.00 8.25 13.62 -3.72 4.98 1.88 0.54 53.80%
DPS 3.44 1.42 3.50 1.50 3.04 2.00 4.00 -2.87%
NAPS 0.2869 0.271 1.0805 0.9709 1.0324 0.00 1.0312 -21.92%
Adjusted Per Share Value based on latest NOSH - 385,810
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
RPS 57.07 56.12 37.19 32.60 32.95 16.50 33.20 11.04%
EPS 4.50 7.49 2.50 -0.68 0.92 0.36 0.10 108.82%
DPS 3.10 1.29 0.64 0.27 0.56 0.39 0.77 30.91%
NAPS 0.2584 0.2461 0.198 0.1763 0.1901 0.00 0.1995 5.13%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 31/07/18 -
Price 0.75 0.865 2.01 1.15 1.40 1.43 1.50 -
P/RPS 1.18 1.40 0.99 0.64 0.78 1.68 0.87 6.07%
P/EPS 15.00 10.49 14.76 -30.91 28.14 76.14 276.66 -43.09%
EY 6.67 9.53 6.78 -3.24 3.55 1.31 0.36 75.88%
DY 4.59 1.64 1.74 1.30 2.17 1.40 2.67 11.04%
P/NAPS 2.61 3.19 1.86 1.18 1.36 0.00 1.45 12.04%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Date 15/11/23 10/11/22 11/11/21 12/11/20 11/11/19 - 18/09/18 -
Price 0.685 0.985 2.04 1.14 1.37 0.00 1.39 -
P/RPS 1.08 1.59 1.01 0.64 0.77 0.00 0.81 5.72%
P/EPS 13.70 11.95 14.98 -30.64 27.53 0.00 256.37 -43.25%
EY 7.30 8.37 6.68 -3.26 3.63 0.00 0.39 76.23%
DY 5.02 1.44 1.72 1.32 2.22 0.00 2.88 11.34%
P/NAPS 2.39 3.63 1.89 1.17 1.33 0.00 1.35 11.68%

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