[BONIA] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 93.02%
YoY- 35.61%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 261,219 208,930 161,063 78,015 344,960 308,490 222,311 11.36%
PBT 19,447 16,847 17,059 8,055 10,814 19,592 19,622 -0.59%
Tax -3,285 -2,493 -3,075 -1,600 -7,424 -7,628 -5,232 -26.69%
NP 16,162 14,354 13,984 6,455 3,390 11,964 14,390 8.05%
-
NP to SH 13,872 14,590 11,753 5,362 2,778 8,775 11,429 13.79%
-
Tax Rate 16.89% 14.80% 18.03% 19.86% 68.65% 38.93% 26.66% -
Total Cost 245,057 194,576 147,079 71,560 341,570 296,526 207,921 11.58%
-
Net Worth 364,564 357,645 374,132 367,812 367,584 372,274 380,856 -2.87%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 8,039 7,878 3,820 - 4,922 4,927 - -
Div Payout % 57.96% 54.00% 32.50% - 177.20% 56.16% - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 364,564 357,645 374,132 367,812 367,584 372,274 380,856 -2.87%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.19% 6.87% 8.68% 8.27% 0.98% 3.88% 6.47% -
ROE 3.81% 4.08% 3.14% 1.46% 0.76% 2.36% 3.00% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 129.96 106.07 84.33 40.73 175.19 156.51 112.63 10.02%
EPS 7.12 7.56 6.15 2.80 1.41 4.45 5.79 14.79%
DPS 4.00 4.00 2.00 0.00 2.50 2.50 0.00 -
NAPS 1.8138 1.8157 1.9588 1.9205 1.8668 1.8887 1.9295 -4.04%
Adjusted Per Share Value based on latest NOSH - 201,571
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 129.59 103.65 79.90 38.70 171.14 153.04 110.29 11.36%
EPS 6.88 7.24 5.83 2.66 1.38 4.35 5.67 13.77%
DPS 3.99 3.91 1.90 0.00 2.44 2.44 0.00 -
NAPS 1.8086 1.7743 1.8561 1.8247 1.8236 1.8469 1.8894 -2.87%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.90 0.86 0.84 0.53 0.55 0.46 1.00 -
P/RPS 0.69 0.81 1.00 1.30 0.31 0.29 0.89 -15.62%
P/EPS 13.04 11.61 13.65 18.93 38.98 10.33 17.27 -17.09%
EY 7.67 8.61 7.33 5.28 2.57 9.68 5.79 20.63%
DY 4.44 4.65 2.38 0.00 4.55 5.43 0.00 -
P/NAPS 0.50 0.47 0.43 0.28 0.29 0.24 0.52 -2.58%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 28/09/21 31/05/21 25/02/21 30/11/20 26/08/20 24/06/20 26/02/20 -
Price 0.83 0.89 0.785 0.795 0.55 0.555 0.85 -
P/RPS 0.64 0.84 0.93 1.95 0.31 0.35 0.75 -10.04%
P/EPS 12.03 12.02 12.76 28.40 38.98 12.47 14.68 -12.43%
EY 8.32 8.32 7.84 3.52 2.57 8.02 6.81 14.29%
DY 4.82 4.49 2.55 0.00 4.55 4.50 0.00 -
P/NAPS 0.46 0.49 0.40 0.41 0.29 0.29 0.44 3.01%

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