[BONIA] QoQ Quarter Result on 31-Dec-2022 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 43.12%
YoY- 4.71%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 96,392 98,867 95,125 112,149 91,744 101,143 86,820 7.21%
PBT 12,132 16,094 14,284 26,977 18,647 20,810 15,718 -15.84%
Tax -3,115 -4,565 -2,595 -4,253 -1,979 -1,142 -897 129.14%
NP 9,017 11,529 11,689 22,724 16,668 19,668 14,821 -28.17%
-
NP to SH 8,005 10,120 10,331 20,343 14,214 17,922 12,501 -25.68%
-
Tax Rate 25.68% 28.36% 18.17% 15.77% 10.61% 5.49% 5.71% -
Total Cost 87,375 87,338 83,436 89,425 75,076 81,475 71,999 13.75%
-
Net Worth 422,873 427,194 416,521 407,778 389,588 398,311 382,332 6.94%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 4,019 12,059 4,019 4,019 4,019 24,119 4,019 0.00%
Div Payout % 50.22% 119.17% 38.91% 19.76% 28.28% 134.58% 32.16% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 422,873 427,194 416,521 407,778 389,588 398,311 382,332 6.94%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.35% 11.66% 12.29% 20.26% 18.17% 19.45% 17.07% -
ROE 1.89% 2.37% 2.48% 4.99% 3.65% 4.50% 3.27% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 47.96 49.19 47.33 55.80 45.64 50.32 43.20 7.21%
EPS 3.98 5.03 5.14 10.12 7.07 8.92 6.22 -25.72%
DPS 2.00 6.00 2.00 2.00 2.00 12.00 2.00 0.00%
NAPS 2.1039 2.1254 2.0723 2.0288 1.9383 1.9817 1.9022 6.94%
Adjusted Per Share Value based on latest NOSH - 201,571
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 47.82 49.05 47.19 55.64 45.51 50.18 43.07 7.21%
EPS 3.97 5.02 5.13 10.09 7.05 8.89 6.20 -25.68%
DPS 1.99 5.98 1.99 1.99 1.99 11.97 1.99 0.00%
NAPS 2.0979 2.1193 2.0664 2.023 1.9328 1.976 1.8968 6.94%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.79 1.83 2.40 2.27 1.93 1.87 2.03 -
P/RPS 3.73 3.72 5.07 4.07 4.23 3.72 4.70 -14.26%
P/EPS 44.94 36.35 46.69 22.43 27.29 20.97 32.64 23.73%
EY 2.22 2.75 2.14 4.46 3.66 4.77 3.06 -19.24%
DY 1.12 3.28 0.83 0.88 1.04 6.42 0.99 8.56%
P/NAPS 0.85 0.86 1.16 1.12 1.00 0.94 1.07 -14.21%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 25/08/23 29/05/23 21/02/23 30/11/22 26/08/22 18/05/22 -
Price 1.71 1.88 1.95 2.62 2.09 2.30 2.62 -
P/RPS 3.57 3.82 4.12 4.70 4.58 4.57 6.07 -29.78%
P/EPS 42.94 37.34 37.94 25.89 29.55 25.79 42.13 1.27%
EY 2.33 2.68 2.64 3.86 3.38 3.88 2.37 -1.12%
DY 1.17 3.19 1.03 0.76 0.96 5.22 0.76 33.29%
P/NAPS 0.81 0.88 0.94 1.29 1.08 1.16 1.38 -29.87%

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