[BONIA] QoQ Cumulative Quarter Result on 30-Jun-2022 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 66.15%
YoY- 224.45%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 299,018 203,893 91,744 333,011 231,868 145,048 42,848 265.61%
PBT 59,908 45,624 18,647 56,328 35,518 19,800 -2,664 -
Tax -8,827 -6,232 -1,979 -3,767 -2,625 -1,728 -2,351 141.76%
NP 51,081 39,392 16,668 52,561 32,893 18,072 -5,015 -
-
NP to SH 44,888 34,557 14,214 45,008 27,088 14,587 -4,841 -
-
Tax Rate 14.73% 13.66% 10.61% 6.69% 7.39% 8.73% - -
Total Cost 247,937 164,501 75,076 280,450 198,975 126,976 47,863 199.68%
-
Net Worth 416,521 407,778 389,588 398,311 382,332 375,137 359,620 10.29%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 12,059 8,039 4,019 38,189 14,069 10,049 4,019 108.17%
Div Payout % 26.87% 23.27% 28.28% 84.85% 51.94% 68.90% 0.00% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 416,521 407,778 389,588 398,311 382,332 375,137 359,620 10.29%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 17.08% 19.32% 18.17% 15.78% 14.19% 12.46% -11.70% -
ROE 10.78% 8.47% 3.65% 11.30% 7.08% 3.89% -1.35% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 148.77 101.44 45.64 165.68 115.36 72.16 21.32 265.59%
EPS 22.33 17.20 7.07 22.39 13.48 7.26 -2.41 -
DPS 6.00 4.00 2.00 19.00 7.00 5.00 2.00 108.14%
NAPS 2.0723 2.0288 1.9383 1.9817 1.9022 1.8664 1.7892 10.29%
Adjusted Per Share Value based on latest NOSH - 201,571
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 148.34 101.15 45.51 165.21 115.03 71.96 21.26 265.57%
EPS 22.27 17.14 7.05 22.33 13.44 7.24 -2.40 -
DPS 5.98 3.99 1.99 18.95 6.98 4.99 1.99 108.38%
NAPS 2.0664 2.023 1.9328 1.976 1.8968 1.8611 1.7841 10.29%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.40 2.27 1.93 1.87 2.03 0.965 0.855 -
P/RPS 1.61 2.24 4.23 1.13 1.76 1.34 4.01 -45.60%
P/EPS 10.75 13.20 27.29 8.35 15.06 13.30 -35.50 -
EY 9.31 7.57 3.66 11.97 6.64 7.52 -2.82 -
DY 2.50 1.76 1.04 10.16 3.45 5.18 2.34 4.51%
P/NAPS 1.16 1.12 1.00 0.94 1.07 0.52 0.48 80.18%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 21/02/23 30/11/22 26/08/22 18/05/22 24/02/22 30/11/21 -
Price 1.95 2.62 2.09 2.30 2.62 2.04 0.82 -
P/RPS 1.31 2.58 4.58 1.39 2.27 2.83 3.85 -51.29%
P/EPS 8.73 15.24 29.55 10.27 19.44 28.11 -34.05 -
EY 11.45 6.56 3.38 9.74 5.14 3.56 -2.94 -
DY 3.08 1.53 0.96 8.26 2.67 2.45 2.44 16.81%
P/NAPS 0.94 1.29 1.08 1.16 1.38 1.09 0.46 61.10%

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