[BONIA] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 355.33%
YoY- 438.56%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 381,907 333,011 284,157 260,809 241,657 276,824 261,005 28.85%
PBT 77,639 56,328 38,118 24,022 10,562 21,281 9,903 294.15%
Tax -3,395 -3,767 -3,417 -3,772 -5,870 -5,119 -4,123 -12.13%
NP 74,244 52,561 34,701 20,250 4,692 16,162 5,780 447.62%
-
NP to SH 64,065 45,010 26,370 16,706 3,669 13,872 8,593 281.17%
-
Tax Rate 4.37% 6.69% 8.96% 15.70% 55.58% 24.05% 41.63% -
Total Cost 307,663 280,450 249,456 240,559 236,965 260,662 255,225 13.25%
-
Net Worth 389,588 398,311 382,332 375,137 359,620 364,564 357,645 5.86%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 38,189 38,189 14,069 13,989 11,779 7,759 7,759 189.06%
Div Payout % 59.61% 84.85% 53.35% 83.74% 321.05% 55.94% 90.30% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 389,588 398,311 382,332 375,137 359,620 364,564 357,645 5.86%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 19.44% 15.78% 12.21% 7.76% 1.94% 5.84% 2.21% -
ROE 16.44% 11.30% 6.90% 4.45% 1.02% 3.81% 2.40% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 190.01 165.68 141.38 129.76 120.23 137.73 132.51 27.13%
EPS 31.87 22.39 13.12 8.31 1.83 6.90 4.36 276.18%
DPS 19.00 19.00 7.00 6.96 5.86 3.86 3.94 185.16%
NAPS 1.9383 1.9817 1.9022 1.8664 1.7892 1.8138 1.8157 4.44%
Adjusted Per Share Value based on latest NOSH - 201,571
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 190.44 166.05 141.69 130.05 120.50 138.04 130.15 28.85%
EPS 31.95 22.44 13.15 8.33 1.83 6.92 4.28 281.49%
DPS 19.04 19.04 7.02 6.98 5.87 3.87 3.87 188.99%
NAPS 1.9427 1.9862 1.9065 1.8706 1.7932 1.8179 1.7834 5.86%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.93 1.87 2.03 0.965 0.855 0.90 0.86 -
P/RPS 1.02 1.13 1.44 0.74 0.71 0.65 0.65 35.00%
P/EPS 6.06 8.35 15.47 11.61 46.84 13.04 19.71 -54.41%
EY 16.51 11.98 6.46 8.61 2.13 7.67 5.07 119.54%
DY 9.84 10.16 3.45 7.21 6.85 4.29 4.58 66.42%
P/NAPS 1.00 0.94 1.07 0.52 0.48 0.50 0.47 65.34%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 26/08/22 18/05/22 24/02/22 30/11/21 28/09/21 31/05/21 -
Price 2.09 2.30 2.62 2.04 0.82 0.83 0.89 -
P/RPS 1.10 1.39 1.85 1.57 0.68 0.60 0.67 39.12%
P/EPS 6.56 10.27 19.97 24.54 44.92 12.03 20.40 -53.03%
EY 15.25 9.74 5.01 4.07 2.23 8.32 4.90 113.01%
DY 9.09 8.26 2.67 3.41 7.15 4.65 4.43 61.40%
P/NAPS 1.08 1.16 1.38 1.09 0.46 0.46 0.49 69.28%

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