[BONIA] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -13.4%
YoY- 65.71%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 427,534 385,568 424,149 398,690 407,786 366,976 333,011 18.07%
PBT 62,132 48,528 79,661 79,877 91,248 74,588 56,328 6.73%
Tax -15,672 -12,460 -17,051 -11,769 -12,464 -7,916 -3,767 158.00%
NP 46,460 36,068 62,610 68,108 78,784 66,672 52,561 -7.87%
-
NP to SH 39,540 32,020 55,008 59,850 69,114 56,856 45,008 -8.25%
-
Tax Rate 25.22% 25.68% 21.40% 14.73% 13.66% 10.61% 6.69% -
Total Cost 381,074 349,500 361,539 330,582 329,002 300,304 280,450 22.61%
-
Net Worth 431,576 422,873 427,194 416,521 407,778 389,588 398,311 5.47%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 16,079 16,079 24,119 16,079 16,079 16,079 38,189 -43.73%
Div Payout % 40.67% 50.22% 43.85% 26.87% 23.27% 28.28% 84.85% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 431,576 422,873 427,194 416,521 407,778 389,588 398,311 5.47%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 10.87% 9.35% 14.76% 17.08% 19.32% 18.17% 15.78% -
ROE 9.16% 7.57% 12.88% 14.37% 16.95% 14.59% 11.30% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 212.71 191.83 211.02 198.36 202.88 182.58 165.68 18.07%
EPS 19.68 15.92 27.37 29.77 34.40 28.28 22.39 -8.21%
DPS 8.00 8.00 12.00 8.00 8.00 8.00 19.00 -43.73%
NAPS 2.1472 2.1039 2.1254 2.0723 2.0288 1.9383 1.9817 5.47%
Adjusted Per Share Value based on latest NOSH - 201,571
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 212.10 191.28 210.42 197.79 202.30 182.06 165.21 18.06%
EPS 19.62 15.89 27.29 29.69 34.29 28.21 22.33 -8.24%
DPS 7.98 7.98 11.97 7.98 7.98 7.98 18.95 -43.72%
NAPS 2.1411 2.0979 2.1193 2.0664 2.023 1.9328 1.976 5.47%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.80 1.79 1.83 2.40 2.27 1.93 1.87 -
P/RPS 0.85 0.93 0.87 1.21 1.12 1.06 1.13 -17.24%
P/EPS 9.15 11.24 6.69 8.06 6.60 6.82 8.35 6.27%
EY 10.93 8.90 14.96 12.41 15.15 14.66 11.97 -5.86%
DY 4.44 4.47 6.56 3.33 3.52 4.15 10.16 -42.32%
P/NAPS 0.84 0.85 0.86 1.16 1.12 1.00 0.94 -7.20%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 25/08/23 29/05/23 21/02/23 30/11/22 26/08/22 -
Price 1.73 1.71 1.88 1.95 2.62 2.09 2.30 -
P/RPS 0.81 0.89 0.89 0.98 1.29 1.14 1.39 -30.16%
P/EPS 8.79 10.73 6.87 6.55 7.62 7.39 10.27 -9.82%
EY 11.37 9.32 14.56 15.27 13.12 13.53 9.74 10.83%
DY 4.62 4.68 6.38 4.10 3.05 3.83 8.26 -32.04%
P/NAPS 0.81 0.81 0.88 0.94 1.29 1.08 1.16 -21.24%

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