[BONIA] QoQ TTM Result on 30-Jun-2021 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 61.43%
YoY- 399.35%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 284,157 260,809 241,657 276,824 261,005 283,712 328,865 -9.29%
PBT 38,118 24,022 10,562 21,281 9,903 8,251 12,459 110.89%
Tax -3,417 -3,772 -5,870 -5,119 -4,123 -5,267 -7,276 -39.60%
NP 34,701 20,250 4,692 16,162 5,780 2,984 5,183 255.63%
-
NP to SH 26,370 16,706 3,669 13,872 8,593 3,102 4,186 241.47%
-
Tax Rate 8.96% 15.70% 55.58% 24.05% 41.63% 63.83% 58.40% -
Total Cost 249,456 240,559 236,965 260,662 255,225 280,728 323,682 -15.95%
-
Net Worth 382,332 375,137 359,620 364,564 357,645 374,132 367,812 2.61%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 14,069 13,989 11,779 7,759 7,759 7,762 3,942 133.72%
Div Payout % 53.35% 83.74% 321.05% 55.94% 90.30% 250.23% 94.17% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 382,332 375,137 359,620 364,564 357,645 374,132 367,812 2.61%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 12.21% 7.76% 1.94% 5.84% 2.21% 1.05% 1.58% -
ROE 6.90% 4.45% 1.02% 3.81% 2.40% 0.83% 1.14% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 141.38 129.76 120.23 137.73 132.51 148.54 171.71 -12.16%
EPS 13.12 8.31 1.83 6.90 4.36 1.62 2.19 230.21%
DPS 7.00 6.96 5.86 3.86 3.94 4.06 2.06 126.19%
NAPS 1.9022 1.8664 1.7892 1.8138 1.8157 1.9588 1.9205 -0.63%
Adjusted Per Share Value based on latest NOSH - 201,571
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 140.97 129.39 119.89 137.33 129.48 140.75 163.15 -9.29%
EPS 13.08 8.29 1.82 6.88 4.26 1.54 2.08 241.07%
DPS 6.98 6.94 5.84 3.85 3.85 3.85 1.96 133.38%
NAPS 1.8968 1.8611 1.7841 1.8086 1.7743 1.8561 1.8247 2.61%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.03 0.965 0.855 0.90 0.86 0.84 0.53 -
P/RPS 1.44 0.74 0.71 0.65 0.65 0.57 0.31 178.65%
P/EPS 15.47 11.61 46.84 13.04 19.71 51.72 24.25 -25.91%
EY 6.46 8.61 2.13 7.67 5.07 1.93 4.12 35.00%
DY 3.45 7.21 6.85 4.29 4.58 4.84 3.88 -7.53%
P/NAPS 1.07 0.52 0.48 0.50 0.47 0.43 0.28 144.62%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 18/05/22 24/02/22 30/11/21 28/09/21 31/05/21 25/02/21 30/11/20 -
Price 2.62 2.04 0.82 0.83 0.89 0.785 0.795 -
P/RPS 1.85 1.57 0.68 0.60 0.67 0.53 0.46 153.11%
P/EPS 19.97 24.54 44.92 12.03 20.40 48.34 36.37 -32.97%
EY 5.01 4.07 2.23 8.32 4.90 2.07 2.75 49.22%
DY 2.67 3.41 7.15 4.65 4.43 5.18 2.59 2.05%
P/NAPS 1.38 1.09 0.46 0.46 0.49 0.40 0.41 124.75%

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