[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
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 213,767 96,392 424,149 299,018 203,893 91,744 333,011 -25.52%
PBT 31,066 12,132 79,661 59,908 45,624 18,647 56,328 -32.67%
Tax -7,836 -3,115 -17,051 -8,827 -6,232 -1,979 -3,767 62.73%
NP 23,230 9,017 62,610 51,081 39,392 16,668 52,561 -41.89%
-
NP to SH 19,770 8,005 55,008 44,888 34,557 14,214 45,008 -42.12%
-
Tax Rate 25.22% 25.68% 21.40% 14.73% 13.66% 10.61% 6.69% -
Total Cost 190,537 87,375 361,539 247,937 164,501 75,076 280,450 -22.66%
-
Net Worth 431,576 422,873 427,194 416,521 407,778 389,588 398,311 5.47%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 8,039 4,019 24,119 12,059 8,039 4,019 38,189 -64.51%
Div Payout % 40.67% 50.22% 43.85% 26.87% 23.27% 28.28% 84.85% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 431,576 422,873 427,194 416,521 407,778 389,588 398,311 5.47%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 10.87% 9.35% 14.76% 17.08% 19.32% 18.17% 15.78% -
ROE 4.58% 1.89% 12.88% 10.78% 8.47% 3.65% 11.30% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 106.35 47.96 211.02 148.77 101.44 45.64 165.68 -25.52%
EPS 9.84 3.98 27.37 22.33 17.20 7.07 22.39 -42.10%
DPS 4.00 2.00 12.00 6.00 4.00 2.00 19.00 -64.51%
NAPS 2.1472 2.1039 2.1254 2.0723 2.0288 1.9383 1.9817 5.47%
Adjusted Per Share Value based on latest NOSH - 201,571
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 106.59 48.07 211.50 149.10 101.67 45.75 166.05 -25.52%
EPS 9.86 3.99 27.43 22.38 17.23 7.09 22.44 -42.11%
DPS 4.01 2.00 12.03 6.01 4.01 2.00 19.04 -64.50%
NAPS 2.152 2.1086 2.1302 2.077 2.0334 1.9427 1.9862 5.47%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
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%
P/EPS 18.30 44.94 6.69 10.75 13.20 27.29 8.35 68.48%
EY 5.46 2.22 14.96 9.31 7.57 3.66 11.97 -40.65%
DY 2.22 1.12 6.56 2.50 1.76 1.04 10.16 -63.62%
P/NAPS 0.84 0.85 0.86 1.16 1.12 1.00 0.94 -7.20%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
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%
P/EPS 17.59 42.94 6.87 8.73 15.24 29.55 10.27 43.01%
EY 5.69 2.33 14.56 11.45 6.56 3.38 9.74 -30.04%
DY 2.31 1.17 6.38 3.08 1.53 0.96 8.26 -57.13%
P/NAPS 0.81 0.81 0.88 0.94 1.29 1.08 1.16 -21.24%

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