[BONIA] QoQ 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- -20.69%
YoY- 393.62%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 98,867 95,125 112,149 91,744 101,143 86,820 102,200 -2.19%
PBT 16,094 14,284 26,977 18,647 20,810 15,718 22,464 -19.98%
Tax -4,565 -2,595 -4,253 -1,979 -1,142 -897 623 -
NP 11,529 11,689 22,724 16,668 19,668 14,821 23,087 -37.13%
-
NP to SH 10,120 10,331 20,343 14,214 17,922 12,501 19,428 -35.33%
-
Tax Rate 28.36% 18.17% 15.77% 10.61% 5.49% 5.71% -2.77% -
Total Cost 87,338 83,436 89,425 75,076 81,475 71,999 79,113 6.83%
-
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 12,059 4,019 4,019 4,019 24,119 4,019 6,029 58.95%
Div Payout % 119.17% 38.91% 19.76% 28.28% 134.58% 32.16% 31.04% -
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 11.66% 12.29% 20.26% 18.17% 19.45% 17.07% 22.59% -
ROE 2.37% 2.48% 4.99% 3.65% 4.50% 3.27% 5.18% -
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 49.19 47.33 55.80 45.64 50.32 43.20 50.85 -2.19%
EPS 5.03 5.14 10.12 7.07 8.92 6.22 9.66 -35.35%
DPS 6.00 2.00 2.00 2.00 12.00 2.00 3.00 58.94%
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 49.30 47.43 55.92 45.75 50.43 43.29 50.96 -2.18%
EPS 5.05 5.15 10.14 7.09 8.94 6.23 9.69 -35.31%
DPS 6.01 2.00 2.00 2.00 12.03 2.00 3.01 58.76%
NAPS 2.1302 2.077 2.0334 1.9427 1.9862 1.9065 1.8706 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 3.72 5.07 4.07 4.23 3.72 4.70 1.90 56.69%
P/EPS 36.35 46.69 22.43 27.29 20.97 32.64 9.98 137.28%
EY 2.75 2.14 4.46 3.66 4.77 3.06 10.02 -57.86%
DY 3.28 0.83 0.88 1.04 6.42 0.99 3.11 3.62%
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 3.82 4.12 4.70 4.58 4.57 6.07 4.01 -3.19%
P/EPS 37.34 37.94 25.89 29.55 25.79 42.13 21.11 46.41%
EY 2.68 2.64 3.86 3.38 3.88 2.37 4.74 -31.69%
DY 3.19 1.03 0.76 0.96 5.22 0.76 1.47 67.85%
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