[BONIA] QoQ Cumulative 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- -68.42%
YoY- 393.62%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 424,149 299,018 203,893 91,744 333,011 231,868 145,048 104.89%
PBT 79,661 59,908 45,624 18,647 56,328 35,518 19,800 153.60%
Tax -17,051 -8,827 -6,232 -1,979 -3,767 -2,625 -1,728 361.98%
NP 62,610 51,081 39,392 16,668 52,561 32,893 18,072 129.48%
-
NP to SH 55,008 44,888 34,557 14,214 45,008 27,088 14,587 142.86%
-
Tax Rate 21.40% 14.73% 13.66% 10.61% 6.69% 7.39% 8.73% -
Total Cost 361,539 247,937 164,501 75,076 280,450 198,975 126,976 101.27%
-
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 12,059 8,039 4,019 38,189 14,069 10,049 79.55%
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% 10.78% 8.47% 3.65% 11.30% 7.08% 3.89% -
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 211.02 148.77 101.44 45.64 165.68 115.36 72.16 104.89%
EPS 27.37 22.33 17.20 7.07 22.39 13.48 7.26 142.81%
DPS 12.00 6.00 4.00 2.00 19.00 7.00 5.00 79.54%
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 210.42 148.34 101.15 45.51 165.21 115.03 71.96 104.88%
EPS 27.29 22.27 17.14 7.05 22.33 13.44 7.24 142.79%
DPS 11.97 5.98 3.99 1.99 18.95 6.98 4.99 79.48%
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 1.61 2.24 4.23 1.13 1.76 1.34 -25.07%
P/EPS 6.69 10.75 13.20 27.29 8.35 15.06 13.30 -36.83%
EY 14.96 9.31 7.57 3.66 11.97 6.64 7.52 58.37%
DY 6.56 2.50 1.76 1.04 10.16 3.45 5.18 17.10%
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 1.31 2.58 4.58 1.39 2.27 2.83 -53.85%
P/EPS 6.87 8.73 15.24 29.55 10.27 19.44 28.11 -61.01%
EY 14.56 11.45 6.56 3.38 9.74 5.14 3.56 156.40%
DY 6.38 3.08 1.53 0.96 8.26 2.67 2.45 89.61%
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