[BONIA] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 21.56%
YoY- 136.9%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 385,568 424,149 398,690 407,786 366,976 333,011 309,157 15.84%
PBT 48,528 79,661 79,877 91,248 74,588 56,328 47,357 1.64%
Tax -12,460 -17,051 -11,769 -12,464 -7,916 -3,767 -3,500 132.96%
NP 36,068 62,610 68,108 78,784 66,672 52,561 43,857 -12.21%
-
NP to SH 32,020 55,008 59,850 69,114 56,856 45,008 36,117 -7.70%
-
Tax Rate 25.68% 21.40% 14.73% 13.66% 10.61% 6.69% 7.39% -
Total Cost 349,500 361,539 330,582 329,002 300,304 280,450 265,300 20.15%
-
Net Worth 422,873 427,194 416,521 407,778 389,588 398,311 382,332 6.94%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 16,079 24,119 16,079 16,079 16,079 38,189 18,759 -9.75%
Div Payout % 50.22% 43.85% 26.87% 23.27% 28.28% 84.85% 51.94% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 422,873 427,194 416,521 407,778 389,588 398,311 382,332 6.94%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.35% 14.76% 17.08% 19.32% 18.17% 15.78% 14.19% -
ROE 7.57% 12.88% 14.37% 16.95% 14.59% 11.30% 9.45% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 191.83 211.02 198.36 202.88 182.58 165.68 153.81 15.85%
EPS 15.92 27.37 29.77 34.40 28.28 22.39 17.97 -7.75%
DPS 8.00 12.00 8.00 8.00 8.00 19.00 9.33 -9.73%
NAPS 2.1039 2.1254 2.0723 2.0288 1.9383 1.9817 1.9022 6.94%
Adjusted Per Share Value based on latest NOSH - 201,571
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 191.28 210.42 197.79 202.30 182.06 165.21 153.37 15.84%
EPS 15.89 27.29 29.69 34.29 28.21 22.33 17.92 -7.69%
DPS 7.98 11.97 7.98 7.98 7.98 18.95 9.31 -9.75%
NAPS 2.0979 2.1193 2.0664 2.023 1.9328 1.976 1.8968 6.94%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.79 1.83 2.40 2.27 1.93 1.87 2.03 -
P/RPS 0.93 0.87 1.21 1.12 1.06 1.13 1.32 -20.80%
P/EPS 11.24 6.69 8.06 6.60 6.82 8.35 11.30 -0.35%
EY 8.90 14.96 12.41 15.15 14.66 11.97 8.85 0.37%
DY 4.47 6.56 3.33 3.52 4.15 10.16 4.60 -1.89%
P/NAPS 0.85 0.86 1.16 1.12 1.00 0.94 1.07 -14.21%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 25/08/23 29/05/23 21/02/23 30/11/22 26/08/22 18/05/22 -
Price 1.71 1.88 1.95 2.62 2.09 2.30 2.62 -
P/RPS 0.89 0.89 0.98 1.29 1.14 1.39 1.70 -35.01%
P/EPS 10.73 6.87 6.55 7.62 7.39 10.27 14.58 -18.47%
EY 9.32 14.56 15.27 13.12 13.53 9.74 6.86 22.64%
DY 4.68 6.38 4.10 3.05 3.83 8.26 3.56 19.98%
P/NAPS 0.81 0.88 0.94 1.29 1.08 1.16 1.38 -29.87%

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