[BONIA] YoY Annualized Quarter 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- 250.66%
YoY- 24.11%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 427,534 407,786 290,096 322,126 444,622 462,860 558,456 -4.35%
PBT 62,132 91,248 39,600 34,118 39,244 43,676 47,902 4.42%
Tax -15,672 -12,464 -3,456 -6,150 -10,464 -16,980 -14,810 0.94%
NP 46,460 78,784 36,144 27,968 28,780 26,696 33,092 5.81%
-
NP to SH 39,540 69,114 29,174 23,506 22,858 19,444 26,620 6.81%
-
Tax Rate 25.22% 13.66% 8.73% 18.03% 26.66% 38.88% 30.92% -
Total Cost 381,074 329,002 253,952 294,158 415,842 436,164 525,364 -5.20%
-
Net Worth 431,576 407,778 375,137 374,132 380,856 370,599 435,051 -0.13%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 16,079 16,079 20,099 7,640 - - - -
Div Payout % 40.67% 23.27% 68.90% 32.50% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 431,576 407,778 375,137 374,132 380,856 370,599 435,051 -0.13%
NOSH 201,571 201,571 201,571 201,571 201,571 806,287 806,287 -20.62%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 10.87% 19.32% 12.46% 8.68% 6.47% 5.77% 5.93% -
ROE 9.16% 16.95% 7.78% 6.28% 6.00% 5.25% 6.12% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 212.71 202.88 144.33 168.65 225.26 57.45 69.32 20.53%
EPS 19.68 34.40 14.52 12.30 11.58 2.42 3.30 34.64%
DPS 8.00 8.00 10.00 4.00 0.00 0.00 0.00 -
NAPS 2.1472 2.0288 1.8664 1.9588 1.9295 0.46 0.54 25.85%
Adjusted Per Share Value based on latest NOSH - 201,571
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 212.10 202.30 143.92 159.81 220.58 229.63 277.05 -4.35%
EPS 19.62 34.29 14.47 11.66 11.34 9.65 13.21 6.81%
DPS 7.98 7.98 9.97 3.79 0.00 0.00 0.00 -
NAPS 2.1411 2.023 1.8611 1.8561 1.8894 1.8385 2.1583 -0.13%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.80 2.27 0.965 0.84 1.00 0.22 0.505 -
P/RPS 0.85 1.12 0.67 0.50 0.44 0.38 0.73 2.56%
P/EPS 9.15 6.60 6.65 6.83 8.64 9.12 15.28 -8.18%
EY 10.93 15.15 15.04 14.65 11.58 10.97 6.54 8.93%
DY 4.44 3.52 10.36 4.76 0.00 0.00 0.00 -
P/NAPS 0.84 1.12 0.52 0.43 0.52 0.48 0.94 -1.85%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 21/02/23 24/02/22 25/02/21 26/02/20 28/02/19 27/02/18 -
Price 1.73 2.62 2.04 0.785 0.85 0.245 0.515 -
P/RPS 0.81 1.29 1.41 0.47 0.38 0.43 0.74 1.51%
P/EPS 8.79 7.62 14.05 6.38 7.34 10.15 15.59 -9.10%
EY 11.37 13.12 7.12 15.68 13.62 9.85 6.42 9.98%
DY 4.62 3.05 4.90 5.10 0.00 0.00 0.00 -
P/NAPS 0.81 1.29 1.09 0.40 0.44 0.53 0.95 -2.62%

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