[BONIA] QoQ TTM Result on 30-Jun-2023 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- -12.42%
YoY- 22.21%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 421,997 407,759 402,533 397,885 400,161 391,856 381,907 6.87%
PBT 62,010 61,444 69,487 76,002 80,718 82,152 77,639 -13.90%
Tax -17,470 -14,996 -14,528 -13,392 -9,969 -8,271 -3,395 197.76%
NP 44,540 46,448 54,959 62,610 70,749 73,881 74,244 -28.84%
-
NP to SH 38,305 40,221 48,799 55,008 62,810 64,980 64,065 -29.00%
-
Tax Rate 28.17% 24.41% 20.91% 17.62% 12.35% 10.07% 4.37% -
Total Cost 377,457 361,311 347,574 335,275 329,412 317,975 307,663 14.58%
-
Net Worth 436,380 431,576 422,873 427,194 416,521 407,778 389,588 7.84%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 24,119 24,119 24,119 24,119 36,179 36,179 38,189 -26.36%
Div Payout % 62.97% 59.97% 49.43% 43.85% 57.60% 55.68% 59.61% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 436,380 431,576 422,873 427,194 416,521 407,778 389,588 7.84%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 10.55% 11.39% 13.65% 15.74% 17.68% 18.85% 19.44% -
ROE 8.78% 9.32% 11.54% 12.88% 15.08% 15.94% 16.44% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 209.95 202.87 200.27 197.96 199.09 194.96 190.01 6.87%
EPS 19.06 20.01 24.28 27.37 31.25 32.33 31.87 -28.99%
DPS 12.00 12.00 12.00 12.00 18.00 18.00 19.00 -26.36%
NAPS 2.1711 2.1472 2.1039 2.1254 2.0723 2.0288 1.9383 7.84%
Adjusted Per Share Value based on latest NOSH - 201,571
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 209.35 202.29 199.70 197.39 198.52 194.40 189.46 6.87%
EPS 19.00 19.95 24.21 27.29 31.16 32.24 31.78 -29.00%
DPS 11.97 11.97 11.97 11.97 17.95 17.95 18.95 -26.36%
NAPS 2.1649 2.1411 2.0979 2.1193 2.0664 2.023 1.9328 7.84%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.87 1.80 1.79 1.83 2.40 2.27 1.93 -
P/RPS 0.89 0.89 0.89 0.92 1.21 1.16 1.02 -8.68%
P/EPS 9.81 9.00 7.37 6.69 7.68 7.02 6.06 37.82%
EY 10.19 11.12 13.56 14.96 13.02 14.24 16.51 -27.48%
DY 6.42 6.67 6.70 6.56 7.50 7.93 9.84 -24.75%
P/NAPS 0.86 0.84 0.85 0.86 1.16 1.12 1.00 -9.55%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 27/05/24 29/02/24 30/11/23 25/08/23 29/05/23 21/02/23 30/11/22 -
Price 1.74 1.73 1.71 1.88 1.95 2.62 2.09 -
P/RPS 0.83 0.85 0.85 0.95 0.98 1.34 1.10 -17.10%
P/EPS 9.13 8.65 7.04 6.87 6.24 8.10 6.56 24.63%
EY 10.95 11.57 14.20 14.56 16.03 12.34 15.25 -19.79%
DY 6.90 6.94 7.02 6.38 9.23 6.87 9.09 -16.77%
P/NAPS 0.80 0.81 0.81 0.88 0.94 1.29 1.08 -18.11%

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