[BONIA] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -3.34%
YoY- 138.19%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 407,759 402,533 397,885 400,161 391,856 381,907 333,011 14.41%
PBT 61,444 69,487 76,002 80,718 82,152 77,639 56,328 5.95%
Tax -14,996 -14,528 -13,392 -9,969 -8,271 -3,395 -3,767 150.54%
NP 46,448 54,959 62,610 70,749 73,881 74,244 52,561 -7.89%
-
NP to SH 40,221 48,799 55,008 62,810 64,980 64,065 45,010 -7.20%
-
Tax Rate 24.41% 20.91% 17.62% 12.35% 10.07% 4.37% 6.69% -
Total Cost 361,311 347,574 335,275 329,412 317,975 307,663 280,450 18.34%
-
Net Worth 431,576 422,873 427,194 416,521 407,778 389,588 398,311 5.47%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 24,119 24,119 24,119 36,179 36,179 38,189 38,189 -26.32%
Div Payout % 59.97% 49.43% 43.85% 57.60% 55.68% 59.61% 84.85% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 431,576 422,873 427,194 416,521 407,778 389,588 398,311 5.47%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 11.39% 13.65% 15.74% 17.68% 18.85% 19.44% 15.78% -
ROE 9.32% 11.54% 12.88% 15.08% 15.94% 16.44% 11.30% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 202.87 200.27 197.96 199.09 194.96 190.01 165.68 14.41%
EPS 20.01 24.28 27.37 31.25 32.33 31.87 22.39 -7.19%
DPS 12.00 12.00 12.00 18.00 18.00 19.00 19.00 -26.32%
NAPS 2.1472 2.1039 2.1254 2.0723 2.0288 1.9383 1.9817 5.47%
Adjusted Per Share Value based on latest NOSH - 201,571
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 202.29 199.70 197.39 198.52 194.40 189.46 165.21 14.41%
EPS 19.95 24.21 27.29 31.16 32.24 31.78 22.33 -7.21%
DPS 11.97 11.97 11.97 17.95 17.95 18.95 18.95 -26.31%
NAPS 2.1411 2.0979 2.1193 2.0664 2.023 1.9328 1.976 5.47%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.80 1.79 1.83 2.40 2.27 1.93 1.87 -
P/RPS 0.89 0.89 0.92 1.21 1.16 1.02 1.13 -14.67%
P/EPS 9.00 7.37 6.69 7.68 7.02 6.06 8.35 5.11%
EY 11.12 13.56 14.96 13.02 14.24 16.51 11.98 -4.83%
DY 6.67 6.70 6.56 7.50 7.93 9.84 10.16 -24.40%
P/NAPS 0.84 0.85 0.86 1.16 1.12 1.00 0.94 -7.20%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 25/08/23 29/05/23 21/02/23 30/11/22 26/08/22 -
Price 1.73 1.71 1.88 1.95 2.62 2.09 2.30 -
P/RPS 0.85 0.85 0.95 0.98 1.34 1.10 1.39 -27.89%
P/EPS 8.65 7.04 6.87 6.24 8.10 6.56 10.27 -10.78%
EY 11.57 14.20 14.56 16.03 12.34 15.25 9.74 12.12%
DY 6.94 7.02 6.38 9.23 6.87 9.09 8.26 -10.93%
P/NAPS 0.81 0.81 0.88 0.94 1.29 1.08 1.16 -21.24%

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