[BONIA] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 26.32%
YoY- 393.62%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 424,149 398,690 407,786 366,976 333,011 309,157 290,096 28.91%
PBT 79,661 79,877 91,248 74,588 56,328 47,357 39,600 59.55%
Tax -17,051 -11,769 -12,464 -7,916 -3,767 -3,500 -3,456 190.66%
NP 62,610 68,108 78,784 66,672 52,561 43,857 36,144 44.38%
-
NP to SH 55,008 59,850 69,114 56,856 45,008 36,117 29,174 52.80%
-
Tax Rate 21.40% 14.73% 13.66% 10.61% 6.69% 7.39% 8.73% -
Total Cost 361,539 330,582 329,002 300,304 280,450 265,300 253,952 26.63%
-
Net Worth 427,194 416,521 407,778 389,588 398,311 382,332 375,137 9.07%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 24,119 16,079 16,079 16,079 38,189 18,759 20,099 12.96%
Div Payout % 43.85% 26.87% 23.27% 28.28% 84.85% 51.94% 68.90% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 427,194 416,521 407,778 389,588 398,311 382,332 375,137 9.07%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 14.76% 17.08% 19.32% 18.17% 15.78% 14.19% 12.46% -
ROE 12.88% 14.37% 16.95% 14.59% 11.30% 9.45% 7.78% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 211.02 198.36 202.88 182.58 165.68 153.81 144.33 28.90%
EPS 27.37 29.77 34.40 28.28 22.39 17.97 14.52 52.77%
DPS 12.00 8.00 8.00 8.00 19.00 9.33 10.00 12.96%
NAPS 2.1254 2.0723 2.0288 1.9383 1.9817 1.9022 1.8664 9.07%
Adjusted Per Share Value based on latest NOSH - 201,571
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 210.42 197.79 202.30 182.06 165.21 153.37 143.92 28.90%
EPS 27.29 29.69 34.29 28.21 22.33 17.92 14.47 52.82%
DPS 11.97 7.98 7.98 7.98 18.95 9.31 9.97 12.99%
NAPS 2.1193 2.0664 2.023 1.9328 1.976 1.8968 1.8611 9.07%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.83 2.40 2.27 1.93 1.87 2.03 0.965 -
P/RPS 0.87 1.21 1.12 1.06 1.13 1.32 0.67 19.07%
P/EPS 6.69 8.06 6.60 6.82 8.35 11.30 6.65 0.40%
EY 14.96 12.41 15.15 14.66 11.97 8.85 15.04 -0.35%
DY 6.56 3.33 3.52 4.15 10.16 4.60 10.36 -26.32%
P/NAPS 0.86 1.16 1.12 1.00 0.94 1.07 0.52 39.97%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 29/05/23 21/02/23 30/11/22 26/08/22 18/05/22 24/02/22 -
Price 1.88 1.95 2.62 2.09 2.30 2.62 2.04 -
P/RPS 0.89 0.98 1.29 1.14 1.39 1.70 1.41 -26.47%
P/EPS 6.87 6.55 7.62 7.39 10.27 14.58 14.05 -38.01%
EY 14.56 15.27 13.12 13.53 9.74 6.86 7.12 61.32%
DY 6.38 4.10 3.05 3.83 8.26 3.56 4.90 19.29%
P/NAPS 0.88 0.94 1.29 1.08 1.16 1.38 1.09 -13.33%

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