[BONIA] QoQ 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- -49.22%
YoY- -17.36%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 117,375 96,392 98,867 95,125 112,149 91,744 101,143 10.40%
PBT 18,934 12,132 16,094 14,284 26,977 18,647 20,810 -6.08%
Tax -4,721 -3,115 -4,565 -2,595 -4,253 -1,979 -1,142 156.91%
NP 14,213 9,017 11,529 11,689 22,724 16,668 19,668 -19.42%
-
NP to SH 11,765 8,005 10,120 10,331 20,343 14,214 17,922 -24.40%
-
Tax Rate 24.93% 25.68% 28.36% 18.17% 15.77% 10.61% 5.49% -
Total Cost 103,162 87,375 87,338 83,436 89,425 75,076 81,475 16.98%
-
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 4,019 4,019 12,059 4,019 4,019 4,019 24,119 -69.61%
Div Payout % 34.17% 50.22% 119.17% 38.91% 19.76% 28.28% 134.58% -
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 12.11% 9.35% 11.66% 12.29% 20.26% 18.17% 19.45% -
ROE 2.73% 1.89% 2.37% 2.48% 4.99% 3.65% 4.50% -
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 58.40 47.96 49.19 47.33 55.80 45.64 50.32 10.40%
EPS 5.85 3.98 5.03 5.14 10.12 7.07 8.92 -24.45%
DPS 2.00 2.00 6.00 2.00 2.00 2.00 12.00 -69.61%
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 58.23 47.82 49.05 47.19 55.64 45.51 50.18 10.39%
EPS 5.84 3.97 5.02 5.13 10.09 7.05 8.89 -24.37%
DPS 1.99 1.99 5.98 1.99 1.99 1.99 11.97 -69.66%
NAPS 2.1411 2.0979 2.1193 2.0664 2.023 1.9328 1.976 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 3.08 3.73 3.72 5.07 4.07 4.23 3.72 -11.79%
P/EPS 30.75 44.94 36.35 46.69 22.43 27.29 20.97 28.98%
EY 3.25 2.22 2.75 2.14 4.46 3.66 4.77 -22.51%
DY 1.11 1.12 3.28 0.83 0.88 1.04 6.42 -68.86%
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 2.96 3.57 3.82 4.12 4.70 4.58 4.57 -25.08%
P/EPS 29.56 42.94 37.34 37.94 25.89 29.55 25.79 9.49%
EY 3.38 2.33 2.68 2.64 3.86 3.38 3.88 -8.76%
DY 1.16 1.17 3.19 1.03 0.76 0.96 5.22 -63.21%
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