[BONIA] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -574.23%
YoY- -190.28%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 101,143 86,820 102,200 42,848 52,289 63,472 83,048 14.08%
PBT 20,810 15,718 22,464 -2,664 2,600 1,622 9,004 75.07%
Tax -1,142 -897 623 -2,351 -792 -1,252 -1,475 -15.72%
NP 19,668 14,821 23,087 -5,015 1,808 370 7,529 90.01%
-
NP to SH 17,922 12,501 19,428 -4,841 -718 2,837 6,391 99.23%
-
Tax Rate 5.49% 5.71% -2.77% - 30.46% 77.19% 16.38% -
Total Cost 81,475 71,999 79,113 47,863 50,481 63,102 75,519 5.20%
-
Net Worth 398,311 382,332 375,137 359,620 364,564 357,645 374,132 4.27%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 24,119 4,019 6,029 4,019 - 3,939 3,820 242.76%
Div Payout % 134.58% 32.16% 31.04% 0.00% - 138.86% 59.77% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 398,311 382,332 375,137 359,620 364,564 357,645 374,132 4.27%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 19.45% 17.07% 22.59% -11.70% 3.46% 0.58% 9.07% -
ROE 4.50% 3.27% 5.18% -1.35% -0.20% 0.79% 1.71% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 50.32 43.20 50.85 21.32 26.02 32.22 43.48 10.25%
EPS 8.92 6.22 9.66 -2.41 -0.36 1.44 3.35 92.45%
DPS 12.00 2.00 3.00 2.00 0.00 2.00 2.00 231.27%
NAPS 1.9817 1.9022 1.8664 1.7892 1.8138 1.8157 1.9588 0.78%
Adjusted Per Share Value based on latest NOSH - 201,571
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 50.18 43.07 50.70 21.26 25.94 31.49 41.20 14.08%
EPS 8.89 6.20 9.64 -2.40 -0.36 1.41 3.17 99.24%
DPS 11.97 1.99 2.99 1.99 0.00 1.95 1.90 242.26%
NAPS 1.976 1.8968 1.8611 1.7841 1.8086 1.7743 1.8561 4.27%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.87 2.03 0.965 0.855 0.90 0.86 0.84 -
P/RPS 3.72 4.70 1.90 4.01 3.46 2.67 1.93 55.06%
P/EPS 20.97 32.64 9.98 -35.50 -251.94 59.71 25.10 -11.32%
EY 4.77 3.06 10.02 -2.82 -0.40 1.67 3.98 12.86%
DY 6.42 0.99 3.11 2.34 0.00 2.33 2.38 94.13%
P/NAPS 0.94 1.07 0.52 0.48 0.50 0.47 0.43 68.67%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 18/05/22 24/02/22 30/11/21 28/09/21 31/05/21 25/02/21 -
Price 2.30 2.62 2.04 0.82 0.83 0.89 0.785 -
P/RPS 4.57 6.07 4.01 3.85 3.19 2.76 1.81 85.73%
P/EPS 25.79 42.13 21.11 -34.05 -232.35 61.79 23.46 6.53%
EY 3.88 2.37 4.74 -2.94 -0.43 1.62 4.26 -6.05%
DY 5.22 0.76 1.47 2.44 0.00 2.25 2.55 61.43%
P/NAPS 1.16 1.38 1.09 0.46 0.46 0.49 0.40 103.75%

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