[BONIA] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -239.59%
YoY- -190.28%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 333,011 309,157 290,096 171,392 261,219 278,573 322,126 2.24%
PBT 56,328 47,357 39,600 -10,656 19,447 22,462 34,118 39.81%
Tax -3,767 -3,500 -3,456 -9,404 -3,285 -3,324 -6,150 -27.94%
NP 52,561 43,857 36,144 -20,060 16,162 19,138 27,968 52.46%
-
NP to SH 45,008 36,117 29,174 -19,364 13,872 19,453 23,506 54.37%
-
Tax Rate 6.69% 7.39% 8.73% - 16.89% 14.80% 18.03% -
Total Cost 280,450 265,300 253,952 191,452 245,057 259,434 294,158 -3.13%
-
Net Worth 398,311 382,332 375,137 359,620 364,564 357,645 374,132 4.27%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 38,189 18,759 20,099 16,079 8,039 10,505 7,640 193.20%
Div Payout % 84.85% 51.94% 68.90% 0.00% 57.96% 54.00% 32.50% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 398,311 382,332 375,137 359,620 364,564 357,645 374,132 4.27%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 15.78% 14.19% 12.46% -11.70% 6.19% 6.87% 8.68% -
ROE 11.30% 9.45% 7.78% -5.38% 3.81% 5.44% 6.28% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 165.68 153.81 144.33 85.27 129.96 141.43 168.65 -1.18%
EPS 22.39 17.97 14.52 -9.64 7.12 10.08 12.30 49.24%
DPS 19.00 9.33 10.00 8.00 4.00 5.33 4.00 183.37%
NAPS 1.9817 1.9022 1.8664 1.7892 1.8138 1.8157 1.9588 0.78%
Adjusted Per Share Value based on latest NOSH - 201,571
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 165.21 153.37 143.92 85.03 129.59 138.20 159.81 2.24%
EPS 22.33 17.92 14.47 -9.61 6.88 9.65 11.66 54.39%
DPS 18.95 9.31 9.97 7.98 3.99 5.21 3.79 193.26%
NAPS 1.976 1.8968 1.8611 1.7841 1.8086 1.7743 1.8561 4.27%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.87 2.03 0.965 0.855 0.90 0.86 0.84 -
P/RPS 1.13 1.32 0.67 1.00 0.69 0.61 0.50 72.47%
P/EPS 8.35 11.30 6.65 -8.87 13.04 8.71 6.83 14.37%
EY 11.97 8.85 15.04 -11.27 7.67 11.48 14.65 -12.63%
DY 10.16 4.60 10.36 9.36 4.44 6.20 4.76 66.00%
P/NAPS 0.94 1.07 0.52 0.48 0.50 0.47 0.43 68.67%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 18/05/22 24/02/22 30/11/21 28/09/21 31/05/21 25/02/21 -
Price 2.30 2.62 2.04 0.82 0.83 0.89 0.785 -
P/RPS 1.39 1.70 1.41 0.96 0.64 0.63 0.47 106.44%
P/EPS 10.27 14.58 14.05 -8.51 12.03 9.01 6.38 37.47%
EY 9.74 6.86 7.12 -11.75 8.32 11.10 15.68 -27.26%
DY 8.26 3.56 4.90 9.76 4.82 5.99 5.10 38.03%
P/NAPS 1.16 1.38 1.09 0.46 0.46 0.49 0.40 103.75%

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