[BONIA] YoY Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 119.19%
YoY- 2.83%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 213,767 203,893 145,048 161,063 222,311 231,430 279,228 -4.35%
PBT 31,066 45,624 19,800 17,059 19,622 21,838 23,951 4.42%
Tax -7,836 -6,232 -1,728 -3,075 -5,232 -8,490 -7,405 0.94%
NP 23,230 39,392 18,072 13,984 14,390 13,348 16,546 5.81%
-
NP to SH 19,770 34,557 14,587 11,753 11,429 9,722 13,310 6.81%
-
Tax Rate 25.22% 13.66% 8.73% 18.03% 26.66% 38.88% 30.92% -
Total Cost 190,537 164,501 126,976 147,079 207,921 218,082 262,682 -5.20%
-
Net Worth 431,576 407,778 375,137 374,132 380,856 370,599 435,051 -0.13%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 8,039 8,039 10,049 3,820 - - - -
Div Payout % 40.67% 23.27% 68.90% 32.50% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 431,576 407,778 375,137 374,132 380,856 370,599 435,051 -0.13%
NOSH 201,571 201,571 201,571 201,571 201,571 806,287 806,287 -20.62%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 10.87% 19.32% 12.46% 8.68% 6.47% 5.77% 5.93% -
ROE 4.58% 8.47% 3.89% 3.14% 3.00% 2.62% 3.06% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 106.35 101.44 72.16 84.33 112.63 28.73 34.66 20.53%
EPS 9.84 17.20 7.26 6.15 5.79 1.21 1.65 34.64%
DPS 4.00 4.00 5.00 2.00 0.00 0.00 0.00 -
NAPS 2.1472 2.0288 1.8664 1.9588 1.9295 0.46 0.54 25.85%
Adjusted Per Share Value based on latest NOSH - 201,571
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 106.05 101.15 71.96 79.90 110.29 114.81 138.53 -4.35%
EPS 9.81 17.14 7.24 5.83 5.67 4.82 6.60 6.82%
DPS 3.99 3.99 4.99 1.90 0.00 0.00 0.00 -
NAPS 2.1411 2.023 1.8611 1.8561 1.8894 1.8385 2.1583 -0.13%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.80 2.27 0.965 0.84 1.00 0.22 0.505 -
P/RPS 1.69 2.24 1.34 1.00 0.89 0.77 1.46 2.46%
P/EPS 18.30 13.20 13.30 13.65 17.27 18.23 30.57 -8.19%
EY 5.46 7.57 7.52 7.33 5.79 5.49 3.27 8.91%
DY 2.22 1.76 5.18 2.38 0.00 0.00 0.00 -
P/NAPS 0.84 1.12 0.52 0.43 0.52 0.48 0.94 -1.85%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 21/02/23 24/02/22 25/02/21 26/02/20 28/02/19 27/02/18 -
Price 1.73 2.62 2.04 0.785 0.85 0.245 0.515 -
P/RPS 1.63 2.58 2.83 0.93 0.75 0.85 1.49 1.50%
P/EPS 17.59 15.24 28.11 12.76 14.68 20.30 31.17 -9.09%
EY 5.69 6.56 3.56 7.84 6.81 4.93 3.21 10.00%
DY 2.31 1.53 2.45 2.55 0.00 0.00 0.00 -
P/NAPS 0.81 1.29 1.09 0.40 0.44 0.53 0.95 -2.62%

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