[BONIA] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 23.49%
YoY- -42.79%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 320,600 413,665 430,840 427,534 385,568 424,149 398,690 -13.49%
PBT -1,616 52,885 61,221 62,132 48,528 79,661 79,877 -
Tax -6,264 -12,961 -17,206 -15,672 -12,460 -17,051 -11,769 -34.24%
NP -7,880 39,924 44,014 46,460 36,068 62,610 68,108 -
-
NP to SH -7,380 33,814 37,580 39,540 32,020 55,008 59,850 -
-
Tax Rate - 24.51% 28.10% 25.22% 25.68% 21.40% 14.73% -
Total Cost 328,480 373,741 386,825 381,074 349,500 361,539 330,582 -0.42%
-
Net Worth 421,281 437,144 436,380 431,576 422,873 427,194 416,521 0.75%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 16,043 16,079 5,359 16,079 16,079 24,119 16,079 -0.14%
Div Payout % 0.00% 47.55% 14.26% 40.67% 50.22% 43.85% 26.87% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 421,281 437,144 436,380 431,576 422,873 427,194 416,521 0.75%
NOSH 200,543 201,571 201,571 201,571 201,571 201,571 201,571 -0.33%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -2.46% 9.65% 10.22% 10.87% 9.35% 14.76% 17.08% -
ROE -1.75% 7.74% 8.61% 9.16% 7.57% 12.88% 14.37% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 159.87 205.81 214.35 212.71 191.83 211.02 198.36 -13.36%
EPS -3.68 16.82 18.69 19.68 15.92 27.37 29.77 -
DPS 8.00 8.00 2.67 8.00 8.00 12.00 8.00 0.00%
NAPS 2.1007 2.1749 2.1711 2.1472 2.1039 2.1254 2.0723 0.90%
Adjusted Per Share Value based on latest NOSH - 201,571
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 159.87 206.27 214.84 213.19 192.26 211.50 198.81 -13.49%
EPS -3.68 16.86 18.74 19.72 15.97 27.43 29.84 -
DPS 8.00 8.02 2.67 8.02 8.02 12.03 8.02 -0.16%
NAPS 2.1007 2.1798 2.176 2.152 2.1086 2.1302 2.077 0.75%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.57 1.68 1.87 1.80 1.79 1.83 2.40 -
P/RPS 0.98 0.82 0.87 0.85 0.93 0.87 1.21 -13.07%
P/EPS -42.66 9.99 10.00 9.15 11.24 6.69 8.06 -
EY -2.34 10.01 10.00 10.93 8.90 14.96 12.41 -
DY 5.10 4.76 1.43 4.44 4.47 6.56 3.33 32.76%
P/NAPS 0.75 0.77 0.86 0.84 0.85 0.86 1.16 -25.16%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 27/05/24 29/02/24 30/11/23 25/08/23 29/05/23 -
Price 1.47 1.64 1.74 1.73 1.71 1.88 1.95 -
P/RPS 0.92 0.80 0.81 0.81 0.89 0.89 0.98 -4.11%
P/EPS -39.95 9.75 9.31 8.79 10.73 6.87 6.55 -
EY -2.50 10.26 10.75 11.37 9.32 14.56 15.27 -
DY 5.44 4.88 1.53 4.62 4.68 6.38 4.10 20.68%
P/NAPS 0.70 0.75 0.80 0.81 0.81 0.88 0.94 -17.79%

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