[BONIA] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 23.8%
YoY- 85.66%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 407,786 366,976 333,011 309,157 290,096 171,392 261,219 34.46%
PBT 91,248 74,588 56,328 47,357 39,600 -10,656 19,447 179.48%
Tax -12,464 -7,916 -3,767 -3,500 -3,456 -9,404 -3,285 142.67%
NP 78,784 66,672 52,561 43,857 36,144 -20,060 16,162 186.66%
-
NP to SH 69,114 56,856 45,008 36,117 29,174 -19,364 13,872 190.85%
-
Tax Rate 13.66% 10.61% 6.69% 7.39% 8.73% - 16.89% -
Total Cost 329,002 300,304 280,450 265,300 253,952 191,452 245,057 21.63%
-
Net Worth 407,778 389,588 398,311 382,332 375,137 359,620 364,564 7.73%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 16,079 16,079 38,189 18,759 20,099 16,079 8,039 58.54%
Div Payout % 23.27% 28.28% 84.85% 51.94% 68.90% 0.00% 57.96% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 407,778 389,588 398,311 382,332 375,137 359,620 364,564 7.73%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 19.32% 18.17% 15.78% 14.19% 12.46% -11.70% 6.19% -
ROE 16.95% 14.59% 11.30% 9.45% 7.78% -5.38% 3.81% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 202.88 182.58 165.68 153.81 144.33 85.27 129.96 34.46%
EPS 34.40 28.28 22.39 17.97 14.52 -9.64 7.12 184.97%
DPS 8.00 8.00 19.00 9.33 10.00 8.00 4.00 58.53%
NAPS 2.0288 1.9383 1.9817 1.9022 1.8664 1.7892 1.8138 7.73%
Adjusted Per Share Value based on latest NOSH - 201,571
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 202.30 182.06 165.21 153.37 143.92 85.03 129.59 34.46%
EPS 34.29 28.21 22.33 17.92 14.47 -9.61 6.88 190.92%
DPS 7.98 7.98 18.95 9.31 9.97 7.98 3.99 58.53%
NAPS 2.023 1.9328 1.976 1.8968 1.8611 1.7841 1.8086 7.73%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.27 1.93 1.87 2.03 0.965 0.855 0.90 -
P/RPS 1.12 1.06 1.13 1.32 0.67 1.00 0.69 37.99%
P/EPS 6.60 6.82 8.35 11.30 6.65 -8.87 13.04 -36.41%
EY 15.15 14.66 11.97 8.85 15.04 -11.27 7.67 57.23%
DY 3.52 4.15 10.16 4.60 10.36 9.36 4.44 -14.30%
P/NAPS 1.12 1.00 0.94 1.07 0.52 0.48 0.50 70.94%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 30/11/22 26/08/22 18/05/22 24/02/22 30/11/21 28/09/21 -
Price 2.62 2.09 2.30 2.62 2.04 0.82 0.83 -
P/RPS 1.29 1.14 1.39 1.70 1.41 0.96 0.64 59.36%
P/EPS 7.62 7.39 10.27 14.58 14.05 -8.51 12.03 -26.18%
EY 13.12 13.53 9.74 6.86 7.12 -11.75 8.32 35.36%
DY 3.05 3.83 8.26 3.56 4.90 9.76 4.82 -26.23%
P/NAPS 1.29 1.08 1.16 1.38 1.09 0.46 0.46 98.49%

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