[BONIA] QoQ Cumulative 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- 22.55%
YoY- 22.22%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 323,130 213,767 96,392 424,149 299,018 203,893 91,744 131.31%
PBT 45,916 31,066 12,132 79,661 59,908 45,624 18,647 82.24%
Tax -12,905 -7,836 -3,115 -17,051 -8,827 -6,232 -1,979 248.64%
NP 33,011 23,230 9,017 62,610 51,081 39,392 16,668 57.64%
-
NP to SH 28,185 19,770 8,005 55,008 44,888 34,557 14,214 57.76%
-
Tax Rate 28.11% 25.22% 25.68% 21.40% 14.73% 13.66% 10.61% -
Total Cost 290,119 190,537 87,375 361,539 247,937 164,501 75,076 146.05%
-
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 4,019 8,039 4,019 24,119 12,059 8,039 4,019 0.00%
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 6.46% 4.58% 1.89% 12.88% 10.78% 8.47% 3.65% -
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 160.77 106.35 47.96 211.02 148.77 101.44 45.64 131.33%
EPS 14.02 9.84 3.98 27.37 22.33 17.20 7.07 57.77%
DPS 2.00 4.00 2.00 12.00 6.00 4.00 2.00 0.00%
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 160.31 106.05 47.82 210.42 148.34 101.15 45.51 131.33%
EPS 13.98 9.81 3.97 27.29 22.27 17.14 7.05 57.77%
DPS 1.99 3.99 1.99 11.97 5.98 3.99 1.99 0.00%
NAPS 2.1649 2.1411 2.0979 2.1193 2.0664 2.023 1.9328 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 1.16 1.69 3.73 0.87 1.61 2.24 4.23 -57.75%
P/EPS 13.34 18.30 44.94 6.69 10.75 13.20 27.29 -37.91%
EY 7.50 5.46 2.22 14.96 9.31 7.57 3.66 61.26%
DY 1.07 2.22 1.12 6.56 2.50 1.76 1.04 1.91%
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 1.08 1.63 3.57 0.89 1.31 2.58 4.58 -61.79%
P/EPS 12.41 17.59 42.94 6.87 8.73 15.24 29.55 -43.89%
EY 8.06 5.69 2.33 14.56 11.45 6.56 3.38 78.39%
DY 1.15 2.31 1.17 6.38 3.08 1.53 0.96 12.78%
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