[BONIA] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 177.01%
YoY- -50.18%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 260,809 241,657 276,824 261,005 283,712 328,865 344,960 -16.96%
PBT 24,022 10,562 21,281 9,903 8,251 12,459 10,814 70.00%
Tax -3,772 -5,870 -5,119 -4,123 -5,267 -7,276 -7,424 -36.24%
NP 20,250 4,692 16,162 5,780 2,984 5,183 3,390 228.14%
-
NP to SH 16,706 3,669 13,872 8,593 3,102 4,186 2,778 229.61%
-
Tax Rate 15.70% 55.58% 24.05% 41.63% 63.83% 58.40% 68.65% -
Total Cost 240,559 236,965 260,662 255,225 280,728 323,682 341,570 -20.79%
-
Net Worth 375,137 359,620 364,564 357,645 374,132 367,812 367,584 1.36%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 13,989 11,779 7,759 7,759 7,762 3,942 3,942 132.11%
Div Payout % 83.74% 321.05% 55.94% 90.30% 250.23% 94.17% 141.90% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 375,137 359,620 364,564 357,645 374,132 367,812 367,584 1.36%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.76% 1.94% 5.84% 2.21% 1.05% 1.58% 0.98% -
ROE 4.45% 1.02% 3.81% 2.40% 0.83% 1.14% 0.76% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 129.76 120.23 137.73 132.51 148.54 171.71 175.19 -18.09%
EPS 8.31 1.83 6.90 4.36 1.62 2.19 1.41 225.22%
DPS 6.96 5.86 3.86 3.94 4.06 2.06 2.00 129.12%
NAPS 1.8664 1.7892 1.8138 1.8157 1.9588 1.9205 1.8668 -0.01%
Adjusted Per Share Value based on latest NOSH - 201,571
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 129.39 119.89 137.33 129.48 140.75 163.15 171.14 -16.96%
EPS 8.29 1.82 6.88 4.26 1.54 2.08 1.38 229.38%
DPS 6.94 5.84 3.85 3.85 3.85 1.96 1.96 131.77%
NAPS 1.8611 1.7841 1.8086 1.7743 1.8561 1.8247 1.8236 1.36%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.965 0.855 0.90 0.86 0.84 0.53 0.55 -
P/RPS 0.74 0.71 0.65 0.65 0.57 0.31 0.31 78.33%
P/EPS 11.61 46.84 13.04 19.71 51.72 24.25 38.98 -55.30%
EY 8.61 2.13 7.67 5.07 1.93 4.12 2.57 123.40%
DY 7.21 6.85 4.29 4.58 4.84 3.88 3.64 57.52%
P/NAPS 0.52 0.48 0.50 0.47 0.43 0.28 0.29 47.43%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 30/11/21 28/09/21 31/05/21 25/02/21 30/11/20 26/08/20 -
Price 2.04 0.82 0.83 0.89 0.785 0.795 0.55 -
P/RPS 1.57 0.68 0.60 0.67 0.53 0.46 0.31 194.04%
P/EPS 24.54 44.92 12.03 20.40 48.34 36.37 38.98 -26.48%
EY 4.07 2.23 8.32 4.90 2.07 2.75 2.57 35.75%
DY 3.41 7.15 4.65 4.43 5.18 2.59 3.64 -4.24%
P/NAPS 1.09 0.46 0.46 0.49 0.40 0.41 0.29 141.15%

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