[BONIA] QoQ Annualized Quarter 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- -8.09%
YoY- 22.22%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 430,840 427,534 385,568 424,149 398,690 407,786 366,976 11.27%
PBT 61,221 62,132 48,528 79,661 79,877 91,248 74,588 -12.32%
Tax -17,206 -15,672 -12,460 -17,051 -11,769 -12,464 -7,916 67.71%
NP 44,014 46,460 36,068 62,610 68,108 78,784 66,672 -24.16%
-
NP to SH 37,580 39,540 32,020 55,008 59,850 69,114 56,856 -24.10%
-
Tax Rate 28.10% 25.22% 25.68% 21.40% 14.73% 13.66% 10.61% -
Total Cost 386,825 381,074 349,500 361,539 330,582 329,002 300,304 18.36%
-
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 5,359 16,079 16,079 24,119 16,079 16,079 16,079 -51.89%
Div Payout % 14.26% 40.67% 50.22% 43.85% 26.87% 23.27% 28.28% -
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 10.22% 10.87% 9.35% 14.76% 17.08% 19.32% 18.17% -
ROE 8.61% 9.16% 7.57% 12.88% 14.37% 16.95% 14.59% -
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 214.35 212.71 191.83 211.02 198.36 202.88 182.58 11.27%
EPS 18.69 19.68 15.92 27.37 29.77 34.40 28.28 -24.10%
DPS 2.67 8.00 8.00 12.00 8.00 8.00 8.00 -51.85%
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 214.84 213.19 192.26 211.50 198.81 203.34 182.99 11.27%
EPS 18.74 19.72 15.97 27.43 29.84 34.46 28.35 -24.09%
DPS 2.67 8.02 8.02 12.03 8.02 8.02 8.02 -51.93%
NAPS 2.176 2.152 2.1086 2.1302 2.077 2.0334 1.9427 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 0.87 0.85 0.93 0.87 1.21 1.12 1.06 -12.32%
P/EPS 10.00 9.15 11.24 6.69 8.06 6.60 6.82 29.03%
EY 10.00 10.93 8.90 14.96 12.41 15.15 14.66 -22.49%
DY 1.43 4.44 4.47 6.56 3.33 3.52 4.15 -50.81%
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 0.81 0.81 0.89 0.89 0.98 1.29 1.14 -20.35%
P/EPS 9.31 8.79 10.73 6.87 6.55 7.62 7.39 16.62%
EY 10.75 11.37 9.32 14.56 15.27 13.12 13.53 -14.20%
DY 1.53 4.62 4.68 6.38 4.10 3.05 3.83 -45.72%
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