[BONIA] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -134.9%
YoY- -190.28%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 333,011 231,868 145,048 42,848 261,219 208,930 161,063 62.51%
PBT 56,328 35,518 19,800 -2,664 19,447 16,847 17,059 122.22%
Tax -3,767 -2,625 -1,728 -2,351 -3,285 -2,493 -3,075 14.53%
NP 52,561 32,893 18,072 -5,015 16,162 14,354 13,984 142.33%
-
NP to SH 45,008 27,088 14,587 -4,841 13,872 14,590 11,753 145.37%
-
Tax Rate 6.69% 7.39% 8.73% - 16.89% 14.80% 18.03% -
Total Cost 280,450 198,975 126,976 47,863 245,057 194,576 147,079 53.95%
-
Net Worth 398,311 382,332 375,137 359,620 364,564 357,645 374,132 4.27%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 38,189 14,069 10,049 4,019 8,039 7,878 3,820 366.03%
Div Payout % 84.85% 51.94% 68.90% 0.00% 57.96% 54.00% 32.50% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 398,311 382,332 375,137 359,620 364,564 357,645 374,132 4.27%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 15.78% 14.19% 12.46% -11.70% 6.19% 6.87% 8.68% -
ROE 11.30% 7.08% 3.89% -1.35% 3.81% 4.08% 3.14% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 165.68 115.36 72.16 21.32 129.96 106.07 84.33 57.05%
EPS 22.39 13.48 7.26 -2.41 7.12 7.56 6.15 137.21%
DPS 19.00 7.00 5.00 2.00 4.00 4.00 2.00 350.40%
NAPS 1.9817 1.9022 1.8664 1.7892 1.8138 1.8157 1.9588 0.78%
Adjusted Per Share Value based on latest NOSH - 201,571
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 166.05 115.62 72.33 21.37 130.26 104.18 80.31 62.51%
EPS 22.44 13.51 7.27 -2.41 6.92 7.28 5.86 145.36%
DPS 19.04 7.02 5.01 2.00 4.01 3.93 1.90 366.77%
NAPS 1.9862 1.9065 1.8706 1.7932 1.8179 1.7834 1.8656 4.27%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.87 2.03 0.965 0.855 0.90 0.86 0.84 -
P/RPS 1.13 1.76 1.34 4.01 0.69 0.81 1.00 8.51%
P/EPS 8.35 15.06 13.30 -35.50 13.04 11.61 13.65 -28.00%
EY 11.97 6.64 7.52 -2.82 7.67 8.61 7.33 38.79%
DY 10.16 3.45 5.18 2.34 4.44 4.65 2.38 163.85%
P/NAPS 0.94 1.07 0.52 0.48 0.50 0.47 0.43 68.67%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 18/05/22 24/02/22 30/11/21 28/09/21 31/05/21 25/02/21 -
Price 2.30 2.62 2.04 0.82 0.83 0.89 0.785 -
P/RPS 1.39 2.27 2.83 3.85 0.64 0.84 0.93 30.82%
P/EPS 10.27 19.44 28.11 -34.05 12.03 12.02 12.76 -13.50%
EY 9.74 5.14 3.56 -2.94 8.32 8.32 7.84 15.61%
DY 8.26 2.67 2.45 2.44 4.82 4.49 2.55 119.39%
P/NAPS 1.16 1.38 1.09 0.46 0.46 0.49 0.40 103.75%

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