[BONIA] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 1.43%
YoY- 288.96%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 402,533 397,885 400,161 391,856 381,907 333,011 284,157 26.10%
PBT 69,487 76,002 80,718 82,152 77,639 56,328 38,118 49.17%
Tax -14,528 -13,392 -9,969 -8,271 -3,395 -3,767 -3,417 162.21%
NP 54,959 62,610 70,749 73,881 74,244 52,561 34,701 35.83%
-
NP to SH 48,799 55,008 62,810 64,980 64,065 45,010 26,370 50.67%
-
Tax Rate 20.91% 17.62% 12.35% 10.07% 4.37% 6.69% 8.96% -
Total Cost 347,574 335,275 329,412 317,975 307,663 280,450 249,456 24.72%
-
Net Worth 422,873 427,194 416,521 407,778 389,588 398,311 382,332 6.94%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 24,119 24,119 36,179 36,179 38,189 38,189 14,069 43.19%
Div Payout % 49.43% 43.85% 57.60% 55.68% 59.61% 84.85% 53.35% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 422,873 427,194 416,521 407,778 389,588 398,311 382,332 6.94%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 13.65% 15.74% 17.68% 18.85% 19.44% 15.78% 12.21% -
ROE 11.54% 12.88% 15.08% 15.94% 16.44% 11.30% 6.90% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 200.27 197.96 199.09 194.96 190.01 165.68 141.38 26.10%
EPS 24.28 27.37 31.25 32.33 31.87 22.39 13.12 50.67%
DPS 12.00 12.00 18.00 18.00 19.00 19.00 7.00 43.19%
NAPS 2.1039 2.1254 2.0723 2.0288 1.9383 1.9817 1.9022 6.94%
Adjusted Per Share Value based on latest NOSH - 201,571
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 199.70 197.39 198.52 194.40 189.46 165.21 140.97 26.10%
EPS 24.21 27.29 31.16 32.24 31.78 22.33 13.08 50.69%
DPS 11.97 11.97 17.95 17.95 18.95 18.95 6.98 43.22%
NAPS 2.0979 2.1193 2.0664 2.023 1.9328 1.976 1.8968 6.94%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.79 1.83 2.40 2.27 1.93 1.87 2.03 -
P/RPS 0.89 0.92 1.21 1.16 1.02 1.13 1.44 -27.42%
P/EPS 7.37 6.69 7.68 7.02 6.06 8.35 15.47 -38.97%
EY 13.56 14.96 13.02 14.24 16.51 11.98 6.46 63.86%
DY 6.70 6.56 7.50 7.93 9.84 10.16 3.45 55.59%
P/NAPS 0.85 0.86 1.16 1.12 1.00 0.94 1.07 -14.21%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 25/08/23 29/05/23 21/02/23 30/11/22 26/08/22 18/05/22 -
Price 1.71 1.88 1.95 2.62 2.09 2.30 2.62 -
P/RPS 0.85 0.95 0.98 1.34 1.10 1.39 1.85 -40.42%
P/EPS 7.04 6.87 6.24 8.10 6.56 10.27 19.97 -50.06%
EY 14.20 14.56 16.03 12.34 15.25 9.74 5.01 100.15%
DY 7.02 6.38 9.23 6.87 9.09 8.26 2.67 90.38%
P/NAPS 0.81 0.88 0.94 1.29 1.08 1.16 1.38 -29.87%

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