[BONIA] YoY Annualized Quarter 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- -239.59%
YoY- -190.28%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 385,568 366,976 171,392 312,060 376,440 396,740 475,536 -3.43%
PBT 48,528 74,588 -10,656 32,220 25,640 8,464 10,604 28.83%
Tax -12,460 -7,916 -9,404 -6,400 -6,992 -3,412 -3,700 22.41%
NP 36,068 66,672 -20,060 25,820 18,648 5,052 6,904 31.70%
-
NP to SH 32,020 56,856 -19,364 21,448 15,816 928 5,280 35.02%
-
Tax Rate 25.68% 10.61% - 19.86% 27.27% 40.31% 34.89% -
Total Cost 349,500 300,304 191,452 286,240 357,792 391,688 468,632 -4.76%
-
Net Worth 422,873 389,588 359,620 367,812 377,071 426,995 435,051 -0.47%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 16,079 16,079 16,079 - - - - -
Div Payout % 50.22% 28.28% 0.00% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 422,873 389,588 359,620 367,812 377,071 426,995 435,051 -0.47%
NOSH 201,571 201,571 201,571 201,571 806,287 806,287 806,287 -20.62%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.35% 18.17% -11.70% 8.27% 4.95% 1.27% 1.45% -
ROE 7.57% 14.59% -5.38% 5.83% 4.19% 0.22% 1.21% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 191.83 182.58 85.27 162.94 47.67 49.24 59.03 21.69%
EPS 15.92 28.28 -9.64 11.20 2.00 0.08 0.64 70.81%
DPS 8.00 8.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.1039 1.9383 1.7892 1.9205 0.4775 0.53 0.54 25.42%
Adjusted Per Share Value based on latest NOSH - 201,571
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 191.28 182.06 85.03 154.81 186.75 196.82 235.91 -3.43%
EPS 15.89 28.21 -9.61 10.64 7.85 0.46 2.62 35.02%
DPS 7.98 7.98 7.98 0.00 0.00 0.00 0.00 -
NAPS 2.0979 1.9328 1.7841 1.8247 1.8707 2.1183 2.1583 -0.47%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.79 1.93 0.855 0.53 0.245 0.375 0.615 -
P/RPS 0.93 1.06 1.00 0.33 0.51 0.76 1.04 -1.84%
P/EPS 11.24 6.82 -8.87 4.73 12.23 325.56 93.84 -29.77%
EY 8.90 14.66 -11.27 21.13 8.17 0.31 1.07 42.31%
DY 4.47 4.15 9.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.00 0.48 0.28 0.51 0.71 1.14 -4.77%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 29/11/18 29/11/17 -
Price 1.71 2.09 0.82 0.795 0.25 0.275 0.535 -
P/RPS 0.89 1.14 0.96 0.49 0.52 0.56 0.91 -0.36%
P/EPS 10.73 7.39 -8.51 7.10 12.48 238.74 81.63 -28.68%
EY 9.32 13.53 -11.75 14.09 8.01 0.42 1.22 40.31%
DY 4.68 3.83 9.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.08 0.46 0.41 0.52 0.52 0.99 -3.28%

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