[BONIA] QoQ Cumulative 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- 85.7%
YoY- 85.66%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 203,893 91,744 333,011 231,868 145,048 42,848 261,219 -15.18%
PBT 45,624 18,647 56,328 35,518 19,800 -2,664 19,447 76.28%
Tax -6,232 -1,979 -3,767 -2,625 -1,728 -2,351 -3,285 53.06%
NP 39,392 16,668 52,561 32,893 18,072 -5,015 16,162 80.81%
-
NP to SH 34,557 14,214 45,008 27,088 14,587 -4,841 13,872 83.46%
-
Tax Rate 13.66% 10.61% 6.69% 7.39% 8.73% - 16.89% -
Total Cost 164,501 75,076 280,450 198,975 126,976 47,863 245,057 -23.27%
-
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 8,039 4,019 38,189 14,069 10,049 4,019 8,039 0.00%
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 8.47% 3.65% 11.30% 7.08% 3.89% -1.35% 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 101.44 45.64 165.68 115.36 72.16 21.32 129.96 -15.18%
EPS 17.20 7.07 22.39 13.48 7.26 -2.41 7.12 79.74%
DPS 4.00 2.00 19.00 7.00 5.00 2.00 4.00 0.00%
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 101.15 45.51 165.21 115.03 71.96 21.26 129.59 -15.18%
EPS 17.14 7.05 22.33 13.44 7.24 -2.40 6.88 83.46%
DPS 3.99 1.99 18.95 6.98 4.99 1.99 3.99 0.00%
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 2.24 4.23 1.13 1.76 1.34 4.01 0.69 118.77%
P/EPS 13.20 27.29 8.35 15.06 13.30 -35.50 13.04 0.81%
EY 7.57 3.66 11.97 6.64 7.52 -2.82 7.67 -0.86%
DY 1.76 1.04 10.16 3.45 5.18 2.34 4.44 -45.94%
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 2.58 4.58 1.39 2.27 2.83 3.85 0.64 152.65%
P/EPS 15.24 29.55 10.27 19.44 28.11 -34.05 12.03 17.02%
EY 6.56 3.38 9.74 5.14 3.56 -2.94 8.32 -14.61%
DY 1.53 0.96 8.26 2.67 2.45 2.44 4.82 -53.36%
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