[BONIA] YoY Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -4.92%
YoY- 399.35%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 413,665 424,149 333,011 261,219 344,960 462,259 440,421 -1.03%
PBT 52,885 79,661 56,328 19,447 10,814 38,986 29,940 9.93%
Tax -12,961 -17,051 -3,767 -3,285 -7,424 -15,725 -5,040 17.03%
NP 39,924 62,610 52,561 16,162 3,390 23,261 24,900 8.17%
-
NP to SH 33,814 55,008 45,008 13,872 2,778 18,028 19,785 9.33%
-
Tax Rate 24.51% 21.40% 6.69% 16.89% 68.65% 40.33% 16.83% -
Total Cost 373,741 361,539 280,450 245,057 341,570 438,998 415,521 -1.74%
-
Net Worth 437,144 427,194 398,311 364,564 367,584 378,757 443,108 -0.22%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 16,079 24,119 38,189 8,039 4,922 4,018 - -
Div Payout % 47.55% 43.85% 84.85% 57.96% 177.20% 22.29% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 437,144 427,194 398,311 364,564 367,584 378,757 443,108 -0.22%
NOSH 201,571 201,571 201,571 201,571 201,571 806,287 806,287 -20.61%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.65% 14.76% 15.78% 6.19% 0.98% 5.03% 5.65% -
ROE 7.74% 12.88% 11.30% 3.81% 0.76% 4.76% 4.47% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 205.81 211.02 165.68 129.96 175.19 57.52 54.67 24.69%
EPS 16.82 27.37 22.39 7.12 1.41 2.24 2.45 37.82%
DPS 8.00 12.00 19.00 4.00 2.50 0.50 0.00 -
NAPS 2.1749 2.1254 1.9817 1.8138 1.8668 0.4713 0.55 25.72%
Adjusted Per Share Value based on latest NOSH - 201,571
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 206.27 211.50 166.05 130.26 172.01 230.50 219.61 -1.03%
EPS 16.86 27.43 22.44 6.92 1.39 8.99 9.87 9.32%
DPS 8.02 12.03 19.04 4.01 2.45 2.00 0.00 -
NAPS 2.1798 2.1302 1.9862 1.8179 1.8329 1.8887 2.2095 -0.22%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.68 1.83 1.87 0.90 0.55 0.32 0.42 -
P/RPS 0.82 0.87 1.13 0.69 0.31 0.56 0.77 1.05%
P/EPS 9.99 6.69 8.35 13.04 38.98 14.26 17.10 -8.56%
EY 10.01 14.96 11.97 7.67 2.57 7.01 5.85 9.35%
DY 4.76 6.56 10.16 4.44 4.55 1.56 0.00 -
P/NAPS 0.77 0.86 0.94 0.50 0.29 0.68 0.76 0.21%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 25/08/23 26/08/22 28/09/21 26/08/20 29/08/19 05/10/18 -
Price 1.64 1.88 2.30 0.83 0.55 0.265 0.34 -
P/RPS 0.80 0.89 1.39 0.64 0.31 0.46 0.62 4.33%
P/EPS 9.75 6.87 10.27 12.03 38.98 11.81 13.84 -5.66%
EY 10.26 14.56 9.74 8.32 2.57 8.47 7.22 6.02%
DY 4.88 6.38 8.26 4.82 4.55 1.89 0.00 -
P/NAPS 0.75 0.88 1.16 0.46 0.29 0.56 0.62 3.22%

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