[BONIA] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -4.92%
YoY- 399.35%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 231,868 145,048 42,848 261,219 208,930 161,063 78,015 106.85%
PBT 35,518 19,800 -2,664 19,447 16,847 17,059 8,055 169.14%
Tax -2,625 -1,728 -2,351 -3,285 -2,493 -3,075 -1,600 39.14%
NP 32,893 18,072 -5,015 16,162 14,354 13,984 6,455 196.41%
-
NP to SH 27,088 14,587 -4,841 13,872 14,590 11,753 5,362 194.71%
-
Tax Rate 7.39% 8.73% - 16.89% 14.80% 18.03% 19.86% -
Total Cost 198,975 126,976 47,863 245,057 194,576 147,079 71,560 97.85%
-
Net Worth 382,332 375,137 359,620 364,564 357,645 374,132 367,812 2.61%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 14,069 10,049 4,019 8,039 7,878 3,820 - -
Div Payout % 51.94% 68.90% 0.00% 57.96% 54.00% 32.50% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 382,332 375,137 359,620 364,564 357,645 374,132 367,812 2.61%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 14.19% 12.46% -11.70% 6.19% 6.87% 8.68% 8.27% -
ROE 7.08% 3.89% -1.35% 3.81% 4.08% 3.14% 1.46% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 115.36 72.16 21.32 129.96 106.07 84.33 40.73 100.31%
EPS 13.48 7.26 -2.41 7.12 7.56 6.15 2.80 185.38%
DPS 7.00 5.00 2.00 4.00 4.00 2.00 0.00 -
NAPS 1.9022 1.8664 1.7892 1.8138 1.8157 1.9588 1.9205 -0.63%
Adjusted Per Share Value based on latest NOSH - 201,571
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 115.03 71.96 21.26 129.59 103.65 79.90 38.70 106.86%
EPS 13.44 7.24 -2.40 6.88 7.24 5.83 2.66 194.74%
DPS 6.98 4.99 1.99 3.99 3.91 1.90 0.00 -
NAPS 1.8968 1.8611 1.7841 1.8086 1.7743 1.8561 1.8247 2.61%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.03 0.965 0.855 0.90 0.86 0.84 0.53 -
P/RPS 1.76 1.34 4.01 0.69 0.81 1.00 1.30 22.40%
P/EPS 15.06 13.30 -35.50 13.04 11.61 13.65 18.93 -14.15%
EY 6.64 7.52 -2.82 7.67 8.61 7.33 5.28 16.52%
DY 3.45 5.18 2.34 4.44 4.65 2.38 0.00 -
P/NAPS 1.07 0.52 0.48 0.50 0.47 0.43 0.28 144.62%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 18/05/22 24/02/22 30/11/21 28/09/21 31/05/21 25/02/21 30/11/20 -
Price 2.62 2.04 0.82 0.83 0.89 0.785 0.795 -
P/RPS 2.27 2.83 3.85 0.64 0.84 0.93 1.95 10.67%
P/EPS 19.44 28.11 -34.05 12.03 12.02 12.76 28.40 -22.34%
EY 5.14 3.56 -2.94 8.32 8.32 7.84 3.52 28.74%
DY 2.67 2.45 2.44 4.82 4.49 2.55 0.00 -
P/NAPS 1.38 1.09 0.46 0.46 0.49 0.40 0.41 124.75%

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