[BONIA] YoY Cumulative Quarter 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- 24.14%
YoY- 66.27%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 323,130 299,018 231,868 208,930 308,490 348,346 329,813 -0.34%
PBT 45,916 59,908 35,518 16,847 19,592 27,993 23,753 11.59%
Tax -12,905 -8,827 -2,625 -2,493 -7,628 -12,672 -4,949 17.30%
NP 33,011 51,081 32,893 14,354 11,964 15,321 18,804 9.82%
-
NP to SH 28,185 44,888 27,088 14,590 8,775 9,555 14,592 11.58%
-
Tax Rate 28.11% 14.73% 7.39% 14.80% 38.93% 45.27% 20.84% -
Total Cost 290,119 247,937 198,975 194,576 296,526 333,025 311,009 -1.15%
-
Net Worth 436,380 416,521 382,332 357,645 372,274 370,599 435,051 0.05%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 4,019 12,059 14,069 7,878 4,927 - - -
Div Payout % 14.26% 26.87% 51.94% 54.00% 56.16% - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 436,380 416,521 382,332 357,645 372,274 370,599 435,051 0.05%
NOSH 201,571 201,571 201,571 201,571 201,571 806,287 806,287 -20.61%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.22% 17.08% 14.19% 6.87% 3.88% 4.40% 5.70% -
ROE 6.46% 10.78% 7.08% 4.08% 2.36% 2.58% 3.35% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 160.77 148.77 115.36 106.07 156.51 43.24 40.94 25.57%
EPS 14.02 22.33 13.48 7.56 4.45 1.19 1.81 40.61%
DPS 2.00 6.00 7.00 4.00 2.50 0.00 0.00 -
NAPS 2.1711 2.0723 1.9022 1.8157 1.8887 0.46 0.54 26.07%
Adjusted Per Share Value based on latest NOSH - 201,571
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 160.31 148.34 115.03 103.65 153.04 172.81 163.62 -0.33%
EPS 13.98 22.27 13.44 7.24 4.35 4.74 7.24 11.57%
DPS 1.99 5.98 6.98 3.91 2.44 0.00 0.00 -
NAPS 2.1649 2.0664 1.8968 1.7743 1.8469 1.8385 2.1583 0.05%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.87 2.40 2.03 0.86 0.46 0.25 0.46 -
P/RPS 1.16 1.61 1.76 0.81 0.29 0.58 1.12 0.58%
P/EPS 13.34 10.75 15.06 11.61 10.33 21.08 25.40 -10.16%
EY 7.50 9.31 6.64 8.61 9.68 4.74 3.94 11.31%
DY 1.07 2.50 3.45 4.65 5.43 0.00 0.00 -
P/NAPS 0.86 1.16 1.07 0.47 0.24 0.54 0.85 0.19%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 29/05/23 18/05/22 31/05/21 24/06/20 30/05/19 30/05/18 -
Price 1.74 1.95 2.62 0.89 0.555 0.30 0.44 -
P/RPS 1.08 1.31 2.27 0.84 0.35 0.69 1.07 0.15%
P/EPS 12.41 8.73 19.44 12.02 12.47 25.30 24.29 -10.57%
EY 8.06 11.45 5.14 8.32 8.02 3.95 4.12 11.82%
DY 1.15 3.08 2.67 4.49 4.50 0.00 0.00 -
P/NAPS 0.80 0.94 1.38 0.49 0.29 0.65 0.81 -0.20%

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