[BONIA] QoQ Cumulative Quarter Result on 30-Sep-2023 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -85.45%
YoY- -43.68%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 413,665 323,130 213,767 96,392 424,149 299,018 203,893 60.33%
PBT 52,885 45,916 31,066 12,132 79,661 59,908 45,624 10.35%
Tax -12,961 -12,905 -7,836 -3,115 -17,051 -8,827 -6,232 63.00%
NP 39,924 33,011 23,230 9,017 62,610 51,081 39,392 0.89%
-
NP to SH 33,814 28,185 19,770 8,005 55,008 44,888 34,557 -1.43%
-
Tax Rate 24.51% 28.11% 25.22% 25.68% 21.40% 14.73% 13.66% -
Total Cost 373,741 290,119 190,537 87,375 361,539 247,937 164,501 72.90%
-
Net Worth 437,144 436,380 431,576 422,873 427,194 416,521 407,778 4.74%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 16,079 4,019 8,039 4,019 24,119 12,059 8,039 58.81%
Div Payout % 47.55% 14.26% 40.67% 50.22% 43.85% 26.87% 23.27% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 437,144 436,380 431,576 422,873 427,194 416,521 407,778 4.74%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 9.65% 10.22% 10.87% 9.35% 14.76% 17.08% 19.32% -
ROE 7.74% 6.46% 4.58% 1.89% 12.88% 10.78% 8.47% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 205.81 160.77 106.35 47.96 211.02 148.77 101.44 60.33%
EPS 16.82 14.02 9.84 3.98 27.37 22.33 17.20 -1.47%
DPS 8.00 2.00 4.00 2.00 12.00 6.00 4.00 58.80%
NAPS 2.1749 2.1711 2.1472 2.1039 2.1254 2.0723 2.0288 4.74%
Adjusted Per Share Value based on latest NOSH - 201,571
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 206.27 161.13 106.59 48.07 211.50 149.10 101.67 60.33%
EPS 16.86 14.05 9.86 3.99 27.43 22.38 17.23 -1.43%
DPS 8.02 2.00 4.01 2.00 12.03 6.01 4.01 58.80%
NAPS 2.1798 2.176 2.152 2.1086 2.1302 2.077 2.0334 4.74%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.68 1.87 1.80 1.79 1.83 2.40 2.27 -
P/RPS 0.82 1.16 1.69 3.73 0.87 1.61 2.24 -48.85%
P/EPS 9.99 13.34 18.30 44.94 6.69 10.75 13.20 -16.96%
EY 10.01 7.50 5.46 2.22 14.96 9.31 7.57 20.49%
DY 4.76 1.07 2.22 1.12 6.56 2.50 1.76 94.23%
P/NAPS 0.77 0.86 0.84 0.85 0.86 1.16 1.12 -22.12%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 27/05/24 29/02/24 30/11/23 25/08/23 29/05/23 21/02/23 -
Price 1.64 1.74 1.73 1.71 1.88 1.95 2.62 -
P/RPS 0.80 1.08 1.63 3.57 0.89 1.31 2.58 -54.22%
P/EPS 9.75 12.41 17.59 42.94 6.87 8.73 15.24 -25.77%
EY 10.26 8.06 5.69 2.33 14.56 11.45 6.56 34.77%
DY 4.88 1.15 2.31 1.17 6.38 3.08 1.53 116.83%
P/NAPS 0.75 0.80 0.81 0.81 0.88 0.94 1.29 -30.36%

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