[BONIA] QoQ Cumulative 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- 29.9%

YoY- 65.71%

Quarter Report

Bonia Group - 3rd Qrt 2023 (31.03.23).pdf

Latest QR

Upcoming QR

BONIA's Result

BONIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Cumulative Result
Revenue	213,767	96,392	424,149	299,018	203,893	91,744	333,011	-25.52%
YoY %	121.77%	-77.27%	41.85%	46.65%	122.24%	-72.45%	-	-
Horiz. %	64.19%	28.95%	127.37%	89.79%	61.23%	27.55%	100.00%	-
PBT	31,066	12,132	79,661	59,908	45,624	18,647	56,328	-32.67%
YoY %	156.07%	-84.77%	32.97%	31.31%	144.67%	-66.90%	-	-
Horiz. %	55.15%	21.54%	141.42%	106.36%	81.00%	33.10%	100.00%	-
Tax	-7,836	-3,115	-17,051	-8,827	-6,232	-1,979	-3,767	62.73%
YoY %	-151.56%	81.73%	-93.17%	-41.64%	-214.91%	47.46%	-	-
Horiz. %	208.02%	82.69%	452.64%	234.32%	165.44%	52.54%	100.00%	-
NP	23,230	9,017	62,610	51,081	39,392	16,668	52,561	-41.89%
YoY %	157.62%	-85.60%	22.57%	29.67%	136.33%	-68.29%	-	-
Horiz. %	44.20%	17.16%	119.12%	97.18%	74.95%	31.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,770	8,005	55,008	44,888	34,557	14,214	45,008	-42.12%
YoY %	146.97%	-85.45%	22.55%	29.90%	143.12%	-68.42%	-	-
Horiz. %	43.93%	17.79%	122.22%	99.73%	76.78%	31.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.22%	25.68%	21.40%	14.73%	13.66%	10.61%	6.69%	-
YoY %	-1.79%	20.00%	45.28%	7.83%	28.75%	58.59%	-	-
Horiz. %	376.98%	383.86%	319.88%	220.18%	204.19%	158.59%	100.00%	-
Total Cost	190,537	87,375	361,539	247,937	164,501	75,076	280,450	-22.66%
YoY %	118.07%	-75.83%	45.82%	50.72%	119.11%	-73.23%	-	-
Horiz. %	67.94%	31.16%	128.91%	88.41%	58.66%	26.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	431,576	422,873	427,194	416,521	407,778	389,588	398,311	5.47%
YoY %	2.06%	-1.01%	2.56%	2.14%	4.67%	-2.19%	-	-
Horiz. %	108.35%	106.17%	107.25%	104.57%	102.38%	97.81%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	8,039	4,019	24,119	12,059	8,039	4,019	38,189	-64.51%
YoY %	100.02%	-83.34%	100.01%	50.01%	100.02%	-89.48%	-	-
Horiz. %	21.05%	10.52%	63.16%	31.58%	21.05%	10.52%	100.00%	-
Div Payout %	40.67%	50.22%	43.85%	26.87%	23.27%	28.28%	84.85%	-
YoY %	-19.02%	14.53%	63.19%	15.47%	-17.72%	-66.67%	-	-
Horiz. %	47.93%	59.19%	51.68%	31.67%	27.42%	33.33%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	431,576	422,873	427,194	416,521	407,778	389,588	398,311	5.47%
YoY %	2.06%	-1.01%	2.56%	2.14%	4.67%	-2.19%	-	-
Horiz. %	108.35%	106.17%	107.25%	104.57%	102.38%	97.81%	100.00%	-
NOSH	201,571	201,571	201,571	201,571	201,571	201,571	201,571	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	10.87%	9.35%	14.76%	17.08%	19.32%	18.17%	15.78%	-
YoY %	16.26%	-36.65%	-13.58%	-11.59%	6.33%	15.15%	-	-
Horiz. %	68.88%	59.25%	93.54%	108.24%	122.43%	115.15%	100.00%	-
ROE	4.58%	1.89%	12.88%	10.78%	8.47%	3.65%	11.30%	-
YoY %	142.33%	-85.33%	19.48%	27.27%	132.05%	-67.70%	-	-
Horiz. %	40.53%	16.73%	113.98%	95.40%	74.96%	32.30%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	106.35	47.96	211.02	148.77	101.44	45.64	165.68	-25.52%
YoY %	121.75%	-77.27%	41.84%	46.66%	122.26%	-72.45%	-	-
Horiz. %	64.19%	28.95%	127.37%	89.79%	61.23%	27.55%	100.00%	-
EPS	9.84	3.98	27.37	22.33	17.20	7.07	22.39	-42.10%
YoY %	147.24%	-85.46%	22.57%	29.83%	143.28%	-68.42%	-	-
Horiz. %	43.95%	17.78%	122.24%	99.73%	76.82%	31.58%	100.00%	-
DPS	4.00	2.00	12.00	6.00	4.00	2.00	19.00	-64.51%
YoY %	100.00%	-83.33%	100.00%	50.00%	100.00%	-89.47%	-	-
Horiz. %	21.05%	10.53%	63.16%	31.58%	21.05%	10.53%	100.00%	-
NAPS	2.1472	2.1039	2.1254	2.0723	2.0288	1.9383	1.9817	5.47%
YoY %	2.06%	-1.01%	2.56%	2.14%	4.67%	-2.19%	-	-
Horiz. %	108.35%	106.17%	107.25%	104.57%	102.38%	97.81%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 201,571
RPS	106.05	47.82	210.42	148.34	101.15	45.51	165.21	-25.52%
YoY %	121.77%	-77.27%	41.85%	46.65%	122.26%	-72.45%	-	-
Horiz. %	64.19%	28.94%	127.37%	89.79%	61.23%	27.55%	100.00%	-
EPS	9.81	3.97	27.29	22.27	17.14	7.05	22.33	-42.12%
YoY %	147.10%	-85.45%	22.54%	29.93%	143.12%	-68.43%	-	-
Horiz. %	43.93%	17.78%	122.21%	99.73%	76.76%	31.57%	100.00%	-
DPS	3.99	1.99	11.97	5.98	3.99	1.99	18.95	-64.50%
YoY %	100.50%	-83.38%	100.17%	49.87%	100.50%	-89.50%	-	-
Horiz. %	21.06%	10.50%	63.17%	31.56%	21.06%	10.50%	100.00%	-
NAPS	2.1411	2.0979	2.1193	2.0664	2.023	1.9328	1.976	5.47%
YoY %	2.06%	-1.01%	2.56%	2.15%	4.67%	-2.19%	-	-
Horiz. %	108.36%	106.17%	107.25%	104.57%	102.38%	97.81%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
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	1.69	3.73	0.87	1.61	2.24	4.23	1.13	30.68%
YoY %	-54.69%	328.74%	-45.96%	-28.12%	-47.04%	274.34%	-	-
Horiz. %	149.56%	330.09%	76.99%	142.48%	198.23%	374.34%	100.00%	-
P/EPS	18.30	44.94	6.69	10.75	13.20	27.29	8.35	68.48%
YoY %	-59.28%	571.75%	-37.77%	-18.56%	-51.63%	226.83%	-	-
Horiz. %	219.16%	538.20%	80.12%	128.74%	158.08%	326.83%	100.00%	-
EY	5.46	2.22	14.96	9.31	7.57	3.66	11.97	-40.65%
YoY %	145.95%	-85.16%	60.69%	22.99%	106.83%	-69.42%	-	-
Horiz. %	45.61%	18.55%	124.98%	77.78%	63.24%	30.58%	100.00%	-
DY	2.22	1.12	6.56	2.50	1.76	1.04	10.16	-63.62%
YoY %	98.21%	-82.93%	162.40%	42.05%	69.23%	-89.76%	-	-
Horiz. %	21.85%	11.02%	64.57%	24.61%	17.32%	10.24%	100.00%	-
P/NAPS	0.84	0.85	0.86	1.16	1.12	1.00	0.94	-7.20%
YoY %	-1.18%	-1.16%	-25.86%	3.57%	12.00%	6.38%	-	-
Horiz. %	89.36%	90.43%	91.49%	123.40%	119.15%	106.38%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
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	1.63	3.57	0.89	1.31	2.58	4.58	1.39	11.17%
YoY %	-54.34%	301.12%	-32.06%	-49.22%	-43.67%	229.50%	-	-
Horiz. %	117.27%	256.83%	64.03%	94.24%	185.61%	329.50%	100.00%	-
P/EPS	17.59	42.94	6.87	8.73	15.24	29.55	10.27	43.01%
YoY %	-59.04%	525.04%	-21.31%	-42.72%	-48.43%	187.73%	-	-
Horiz. %	171.28%	418.11%	66.89%	85.00%	148.39%	287.73%	100.00%	-
EY	5.69	2.33	14.56	11.45	6.56	3.38	9.74	-30.04%
YoY %	144.21%	-84.00%	27.16%	74.54%	94.08%	-65.30%	-	-
Horiz. %	58.42%	23.92%	149.49%	117.56%	67.35%	34.70%	100.00%	-
DY	2.31	1.17	6.38	3.08	1.53	0.96	8.26	-57.13%
YoY %	97.44%	-81.66%	107.14%	101.31%	59.38%	-88.38%	-	-
Horiz. %	27.97%	14.16%	77.24%	37.29%	18.52%	11.62%	100.00%	-
P/NAPS	0.81	0.81	0.88	0.94	1.29	1.08	1.16	-21.24%
YoY %	0.00%	-7.95%	-6.38%	-27.13%	19.44%	-6.90%	-	-
Horiz. %	69.83%	69.83%	75.86%	81.03%	111.21%	93.10%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos