[BONIA] QoQ Annualized Quarter Result on 30-Jun-2022 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 24.62%
YoY- 224.45%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 398,690 407,786 366,976 333,011 309,157 290,096 171,392 75.65%
PBT 79,877 91,248 74,588 56,328 47,357 39,600 -10,656 -
Tax -11,769 -12,464 -7,916 -3,767 -3,500 -3,456 -9,404 16.14%
NP 68,108 78,784 66,672 52,561 43,857 36,144 -20,060 -
-
NP to SH 59,850 69,114 56,856 45,008 36,117 29,174 -19,364 -
-
Tax Rate 14.73% 13.66% 10.61% 6.69% 7.39% 8.73% - -
Total Cost 330,582 329,002 300,304 280,450 265,300 253,952 191,452 43.97%
-
Net Worth 416,521 407,778 389,588 398,311 382,332 375,137 359,620 10.29%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 16,079 16,079 16,079 38,189 18,759 20,099 16,079 0.00%
Div Payout % 26.87% 23.27% 28.28% 84.85% 51.94% 68.90% 0.00% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 416,521 407,778 389,588 398,311 382,332 375,137 359,620 10.29%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 17.08% 19.32% 18.17% 15.78% 14.19% 12.46% -11.70% -
ROE 14.37% 16.95% 14.59% 11.30% 9.45% 7.78% -5.38% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 198.36 202.88 182.58 165.68 153.81 144.33 85.27 75.65%
EPS 29.77 34.40 28.28 22.39 17.97 14.52 -9.64 -
DPS 8.00 8.00 8.00 19.00 9.33 10.00 8.00 0.00%
NAPS 2.0723 2.0288 1.9383 1.9817 1.9022 1.8664 1.7892 10.29%
Adjusted Per Share Value based on latest NOSH - 201,571
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 197.79 202.30 182.06 165.21 153.37 143.92 85.03 75.64%
EPS 29.69 34.29 28.21 22.33 17.92 14.47 -9.61 -
DPS 7.98 7.98 7.98 18.95 9.31 9.97 7.98 0.00%
NAPS 2.0664 2.023 1.9328 1.976 1.8968 1.8611 1.7841 10.29%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.40 2.27 1.93 1.87 2.03 0.965 0.855 -
P/RPS 1.21 1.12 1.06 1.13 1.32 0.67 1.00 13.56%
P/EPS 8.06 6.60 6.82 8.35 11.30 6.65 -8.87 -
EY 12.41 15.15 14.66 11.97 8.85 15.04 -11.27 -
DY 3.33 3.52 4.15 10.16 4.60 10.36 9.36 -49.82%
P/NAPS 1.16 1.12 1.00 0.94 1.07 0.52 0.48 80.18%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 21/02/23 30/11/22 26/08/22 18/05/22 24/02/22 30/11/21 -
Price 1.95 2.62 2.09 2.30 2.62 2.04 0.82 -
P/RPS 0.98 1.29 1.14 1.39 1.70 1.41 0.96 1.38%
P/EPS 6.55 7.62 7.39 10.27 14.58 14.05 -8.51 -
EY 15.27 13.12 13.53 9.74 6.86 7.12 -11.75 -
DY 4.10 3.05 3.83 8.26 3.56 4.90 9.76 -43.93%
P/NAPS 0.94 1.29 1.08 1.16 1.38 1.09 0.46 61.10%

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