[BONIA] YoY Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 23.8%
YoY- 85.66%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 398,690 309,157 278,573 411,320 464,461 439,750 521,052 -4.36%
PBT 79,877 47,357 22,462 26,122 37,324 31,670 53,284 6.97%
Tax -11,769 -3,500 -3,324 -10,170 -16,896 -6,598 -12,093 -0.45%
NP 68,108 43,857 19,138 15,952 20,428 25,072 41,190 8.73%
-
NP to SH 59,850 36,117 19,453 11,700 12,740 19,456 32,072 10.95%
-
Tax Rate 14.73% 7.39% 14.80% 38.93% 45.27% 20.83% 22.70% -
Total Cost 330,582 265,300 259,434 395,368 444,033 414,678 479,861 -6.01%
-
Net Worth 416,521 382,332 357,645 372,274 370,599 435,051 427,332 -0.42%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 16,079 18,759 10,505 6,570 - - - -
Div Payout % 26.87% 51.94% 54.00% 56.16% - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 416,521 382,332 357,645 372,274 370,599 435,051 427,332 -0.42%
NOSH 201,571 201,571 201,571 201,571 806,287 806,287 806,287 -20.62%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 17.08% 14.19% 6.87% 3.88% 4.40% 5.70% 7.91% -
ROE 14.37% 9.45% 5.44% 3.14% 3.44% 4.47% 7.51% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 198.36 153.81 141.43 208.68 57.65 54.58 64.62 20.54%
EPS 29.77 17.97 10.08 5.93 1.59 2.41 3.97 39.88%
DPS 8.00 9.33 5.33 3.33 0.00 0.00 0.00 -
NAPS 2.0723 1.9022 1.8157 1.8887 0.46 0.54 0.53 25.50%
Adjusted Per Share Value based on latest NOSH - 201,571
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 197.79 153.37 138.20 204.06 230.42 218.16 258.49 -4.36%
EPS 29.69 17.92 9.65 5.80 6.32 9.65 15.91 10.95%
DPS 7.98 9.31 5.21 3.26 0.00 0.00 0.00 -
NAPS 2.0664 1.8968 1.7743 1.8469 1.8385 2.1583 2.12 -0.42%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.40 2.03 0.86 0.46 0.25 0.46 0.665 -
P/RPS 1.21 1.32 0.61 0.22 0.43 0.84 1.03 2.71%
P/EPS 8.06 11.30 8.71 7.75 15.81 19.05 16.72 -11.44%
EY 12.41 8.85 11.48 12.90 6.33 5.25 5.98 12.93%
DY 3.33 4.60 6.20 7.25 0.00 0.00 0.00 -
P/NAPS 1.16 1.07 0.47 0.24 0.54 0.85 1.25 -1.23%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 18/05/22 31/05/21 24/06/20 30/05/19 30/05/18 25/05/17 -
Price 1.95 2.62 0.89 0.555 0.30 0.44 0.655 -
P/RPS 0.98 1.70 0.63 0.27 0.52 0.81 1.01 -0.50%
P/EPS 6.55 14.58 9.01 9.35 18.97 18.22 16.47 -14.23%
EY 15.27 6.86 11.10 10.70 5.27 5.49 6.07 16.61%
DY 4.10 3.56 5.99 6.01 0.00 0.00 0.00 -
P/NAPS 0.94 1.38 0.49 0.29 0.65 0.81 1.24 -4.50%

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