[BONIA] QoQ 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- -35.65%
YoY- 340.64%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 112,149 91,744 101,143 86,820 102,200 42,848 52,289 66.08%
PBT 26,977 18,647 20,810 15,718 22,464 -2,664 2,600 373.69%
Tax -4,253 -1,979 -1,142 -897 623 -2,351 -792 205.71%
NP 22,724 16,668 19,668 14,821 23,087 -5,015 1,808 438.09%
-
NP to SH 20,343 14,214 17,922 12,501 19,428 -4,841 -718 -
-
Tax Rate 15.77% 10.61% 5.49% 5.71% -2.77% - 30.46% -
Total Cost 89,425 75,076 81,475 71,999 79,113 47,863 50,481 46.25%
-
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 4,019 4,019 24,119 4,019 6,029 4,019 - -
Div Payout % 19.76% 28.28% 134.58% 32.16% 31.04% 0.00% - -
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 20.26% 18.17% 19.45% 17.07% 22.59% -11.70% 3.46% -
ROE 4.99% 3.65% 4.50% 3.27% 5.18% -1.35% -0.20% -
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 55.80 45.64 50.32 43.20 50.85 21.32 26.02 66.06%
EPS 10.12 7.07 8.92 6.22 9.66 -2.41 -0.36 -
DPS 2.00 2.00 12.00 2.00 3.00 2.00 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 55.92 45.75 50.43 43.29 50.96 21.37 26.07 66.09%
EPS 10.14 7.09 8.94 6.23 9.69 -2.41 -0.36 -
DPS 2.00 2.00 12.03 2.00 3.01 2.00 0.00 -
NAPS 2.0334 1.9427 1.9862 1.9065 1.8706 1.7932 1.8179 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 4.07 4.23 3.72 4.70 1.90 4.01 3.46 11.39%
P/EPS 22.43 27.29 20.97 32.64 9.98 -35.50 -251.94 -
EY 4.46 3.66 4.77 3.06 10.02 -2.82 -0.40 -
DY 0.88 1.04 6.42 0.99 3.11 2.34 0.00 -
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 4.70 4.58 4.57 6.07 4.01 3.85 3.19 29.38%
P/EPS 25.89 29.55 25.79 42.13 21.11 -34.05 -232.35 -
EY 3.86 3.38 3.88 2.37 4.74 -2.94 -0.43 -
DY 0.76 0.96 5.22 0.76 1.47 2.44 0.00 -
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