[BONIA] QoQ TTM 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- -73.55%
YoY- -12.35%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 333,011 284,157 260,809 241,657 276,824 261,005 283,712 11.30%
PBT 56,328 38,118 24,022 10,562 21,281 9,903 8,251 261.13%
Tax -3,767 -3,417 -3,772 -5,870 -5,119 -4,123 -5,267 -20.07%
NP 52,561 34,701 20,250 4,692 16,162 5,780 2,984 580.54%
-
NP to SH 45,010 26,370 16,706 3,669 13,872 8,593 3,102 497.82%
-
Tax Rate 6.69% 8.96% 15.70% 55.58% 24.05% 41.63% 63.83% -
Total Cost 280,450 249,456 240,559 236,965 260,662 255,225 280,728 -0.06%
-
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 38,189 14,069 13,989 11,779 7,759 7,759 7,762 190.11%
Div Payout % 84.85% 53.35% 83.74% 321.05% 55.94% 90.30% 250.23% -
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 15.78% 12.21% 7.76% 1.94% 5.84% 2.21% 1.05% -
ROE 11.30% 6.90% 4.45% 1.02% 3.81% 2.40% 0.83% -
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 165.68 141.38 129.76 120.23 137.73 132.51 148.54 7.57%
EPS 22.39 13.12 8.31 1.83 6.90 4.36 1.62 478.69%
DPS 19.00 7.00 6.96 5.86 3.86 3.94 4.06 180.57%
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 165.21 140.97 129.39 119.89 137.33 129.48 140.75 11.30%
EPS 22.33 13.08 8.29 1.82 6.88 4.26 1.54 497.54%
DPS 18.95 6.98 6.94 5.84 3.85 3.85 3.85 190.20%
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 1.13 1.44 0.74 0.71 0.65 0.65 0.57 58.00%
P/EPS 8.35 15.47 11.61 46.84 13.04 19.71 51.72 -70.44%
EY 11.98 6.46 8.61 2.13 7.67 5.07 1.93 238.88%
DY 10.16 3.45 7.21 6.85 4.29 4.58 4.84 64.16%
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 1.39 1.85 1.57 0.68 0.60 0.67 0.53 90.51%
P/EPS 10.27 19.97 24.54 44.92 12.03 20.40 48.34 -64.49%
EY 9.74 5.01 4.07 2.23 8.32 4.90 2.07 181.59%
DY 8.26 2.67 3.41 7.15 4.65 4.43 5.18 36.60%
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