[BONIA] QoQ Quarter Result on 31-Dec-2023 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 46.97%
YoY- -42.17%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 90,535 109,363 117,375 96,392 98,867 95,125 112,149 -13.31%
PBT 6,969 14,850 18,934 12,132 16,094 14,284 26,977 -59.47%
Tax -56 -5,069 -4,721 -3,115 -4,565 -2,595 -4,253 -94.43%
NP 6,913 9,781 14,213 9,017 11,529 11,689 22,724 -54.79%
-
NP to SH 5,629 8,415 11,765 8,005 10,120 10,331 20,343 -57.57%
-
Tax Rate 0.80% 34.13% 24.93% 25.68% 28.36% 18.17% 15.77% -
Total Cost 83,622 99,582 103,162 87,375 87,338 83,436 89,425 -4.37%
-
Net Worth 437,144 436,380 431,576 422,873 427,194 416,521 407,778 4.74%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 4,019 4,019 4,019 4,019 12,059 4,019 4,019 0.00%
Div Payout % 71.41% 47.77% 34.17% 50.22% 119.17% 38.91% 19.76% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 437,144 436,380 431,576 422,873 427,194 416,521 407,778 4.74%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 7.64% 8.94% 12.11% 9.35% 11.66% 12.29% 20.26% -
ROE 1.29% 1.93% 2.73% 1.89% 2.37% 2.48% 4.99% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 45.04 54.41 58.40 47.96 49.19 47.33 55.80 -13.31%
EPS 2.80 4.19 5.85 3.98 5.03 5.14 10.12 -57.57%
DPS 2.00 2.00 2.00 2.00 6.00 2.00 2.00 0.00%
NAPS 2.1749 2.1711 2.1472 2.1039 2.1254 2.0723 2.0288 4.74%
Adjusted Per Share Value based on latest NOSH - 201,571
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 44.91 54.26 58.23 47.82 49.05 47.19 55.64 -13.32%
EPS 2.79 4.17 5.84 3.97 5.02 5.13 10.09 -57.58%
DPS 1.99 1.99 1.99 1.99 5.98 1.99 1.99 0.00%
NAPS 2.1687 2.1649 2.1411 2.0979 2.1193 2.0664 2.023 4.75%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.68 1.87 1.80 1.79 1.83 2.40 2.27 -
P/RPS 3.73 3.44 3.08 3.73 3.72 5.07 4.07 -5.65%
P/EPS 59.99 44.67 30.75 44.94 36.35 46.69 22.43 92.79%
EY 1.67 2.24 3.25 2.22 2.75 2.14 4.46 -48.08%
DY 1.19 1.07 1.11 1.12 3.28 0.83 0.88 22.30%
P/NAPS 0.77 0.86 0.84 0.85 0.86 1.16 1.12 -22.12%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 27/05/24 29/02/24 30/11/23 25/08/23 29/05/23 21/02/23 -
Price 1.64 1.74 1.73 1.71 1.88 1.95 2.62 -
P/RPS 3.64 3.20 2.96 3.57 3.82 4.12 4.70 -15.67%
P/EPS 58.56 41.56 29.56 42.94 37.34 37.94 25.89 72.39%
EY 1.71 2.41 3.38 2.33 2.68 2.64 3.86 -41.91%
DY 1.22 1.15 1.16 1.17 3.19 1.03 0.76 37.13%
P/NAPS 0.75 0.80 0.81 0.81 0.88 0.94 1.29 -30.36%

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