[BONIA] YoY Cumulative 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- 85.7%
YoY- 85.66%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 299,018 231,868 208,930 308,490 348,346 329,813 390,789 -4.36%
PBT 59,908 35,518 16,847 19,592 27,993 23,753 39,963 6.97%
Tax -8,827 -2,625 -2,493 -7,628 -12,672 -4,949 -9,070 -0.45%
NP 51,081 32,893 14,354 11,964 15,321 18,804 30,893 8.73%
-
NP to SH 44,888 27,088 14,590 8,775 9,555 14,592 24,054 10.95%
-
Tax Rate 14.73% 7.39% 14.80% 38.93% 45.27% 20.84% 22.70% -
Total Cost 247,937 198,975 194,576 296,526 333,025 311,009 359,896 -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 12,059 14,069 7,878 4,927 - - - -
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 10.78% 7.08% 4.08% 2.36% 2.58% 3.35% 5.63% -
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 148.77 115.36 106.07 156.51 43.24 40.94 48.47 20.54%
EPS 22.33 13.48 7.56 4.45 1.19 1.81 2.98 39.86%
DPS 6.00 7.00 4.00 2.50 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 148.34 115.03 103.65 153.04 172.81 163.62 193.87 -4.36%
EPS 22.27 13.44 7.24 4.35 4.74 7.24 11.93 10.95%
DPS 5.98 6.98 3.91 2.44 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 1.61 1.76 0.81 0.29 0.58 1.12 1.37 2.72%
P/EPS 10.75 15.06 11.61 10.33 21.08 25.40 22.29 -11.43%
EY 9.31 6.64 8.61 9.68 4.74 3.94 4.49 12.91%
DY 2.50 3.45 4.65 5.43 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 1.31 2.27 0.84 0.35 0.69 1.07 1.35 -0.49%
P/EPS 8.73 19.44 12.02 12.47 25.30 24.29 21.96 -14.24%
EY 11.45 5.14 8.32 8.02 3.95 4.12 4.55 16.61%
DY 3.08 2.67 4.49 4.50 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