[BONIA] QoQ Annualized Quarter Result on 30-Sep-2023 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -41.79%
YoY- -43.68%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 413,665 430,840 427,534 385,568 424,149 398,690 407,786 0.95%
PBT 52,885 61,221 62,132 48,528 79,661 79,877 91,248 -30.50%
Tax -12,961 -17,206 -15,672 -12,460 -17,051 -11,769 -12,464 2.64%
NP 39,924 44,014 46,460 36,068 62,610 68,108 78,784 -36.46%
-
NP to SH 33,814 37,580 39,540 32,020 55,008 59,850 69,114 -37.93%
-
Tax Rate 24.51% 28.10% 25.22% 25.68% 21.40% 14.73% 13.66% -
Total Cost 373,741 386,825 381,074 349,500 361,539 330,582 329,002 8.88%
-
Net Worth 437,144 436,380 431,576 422,873 427,194 416,521 407,778 4.74%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 16,079 5,359 16,079 16,079 24,119 16,079 16,079 0.00%
Div Payout % 47.55% 14.26% 40.67% 50.22% 43.85% 26.87% 23.27% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 437,144 436,380 431,576 422,873 427,194 416,521 407,778 4.74%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 9.65% 10.22% 10.87% 9.35% 14.76% 17.08% 19.32% -
ROE 7.74% 8.61% 9.16% 7.57% 12.88% 14.37% 16.95% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 205.81 214.35 212.71 191.83 211.02 198.36 202.88 0.96%
EPS 16.82 18.69 19.68 15.92 27.37 29.77 34.40 -37.96%
DPS 8.00 2.67 8.00 8.00 12.00 8.00 8.00 0.00%
NAPS 2.1749 2.1711 2.1472 2.1039 2.1254 2.0723 2.0288 4.74%
Adjusted Per Share Value based on latest NOSH - 201,571
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 206.27 214.84 213.19 192.26 211.50 198.81 203.34 0.95%
EPS 16.86 18.74 19.72 15.97 27.43 29.84 34.46 -37.93%
DPS 8.02 2.67 8.02 8.02 12.03 8.02 8.02 0.00%
NAPS 2.1798 2.176 2.152 2.1086 2.1302 2.077 2.0334 4.74%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.68 1.87 1.80 1.79 1.83 2.40 2.27 -
P/RPS 0.82 0.87 0.85 0.93 0.87 1.21 1.12 -18.78%
P/EPS 9.99 10.00 9.15 11.24 6.69 8.06 6.60 31.86%
EY 10.01 10.00 10.93 8.90 14.96 12.41 15.15 -24.15%
DY 4.76 1.43 4.44 4.47 6.56 3.33 3.52 22.30%
P/NAPS 0.77 0.86 0.84 0.85 0.86 1.16 1.12 -22.12%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 27/05/24 29/02/24 30/11/23 25/08/23 29/05/23 21/02/23 -
Price 1.64 1.74 1.73 1.71 1.88 1.95 2.62 -
P/RPS 0.80 0.81 0.81 0.89 0.89 0.98 1.29 -27.29%
P/EPS 9.75 9.31 8.79 10.73 6.87 6.55 7.62 17.87%
EY 10.26 10.75 11.37 9.32 14.56 15.27 13.12 -15.13%
DY 4.88 1.53 4.62 4.68 6.38 4.10 3.05 36.83%
P/NAPS 0.75 0.80 0.81 0.81 0.88 0.94 1.29 -30.36%

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