[BONIA] YoY Quarter Result on 31-Mar-2021 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -55.61%
YoY- 206.9%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 109,363 95,125 86,820 63,472 86,179 116,916 104,224 0.80%
PBT 14,850 14,284 15,718 1,622 -30 6,155 2,681 32.98%
Tax -5,069 -2,595 -897 -1,252 -2,396 -4,182 -423 51.21%
NP 9,781 11,689 14,821 370 -2,426 1,973 2,258 27.64%
-
NP to SH 8,415 10,331 12,501 2,837 -2,654 -167 1,282 36.79%
-
Tax Rate 34.13% 18.17% 5.71% 77.19% - 67.94% 15.78% -
Total Cost 99,582 83,436 71,999 63,102 88,605 114,943 101,966 -0.39%
-
Net Worth 436,380 416,521 382,332 357,645 372,274 370,599 435,051 0.05%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 4,019 4,019 4,019 3,939 3,942 - - -
Div Payout % 47.77% 38.91% 32.16% 138.86% 0.00% - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 436,380 416,521 382,332 357,645 372,274 370,599 435,051 0.05%
NOSH 201,571 201,571 201,571 201,571 201,571 806,287 806,287 -20.61%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.94% 12.29% 17.07% 0.58% -2.82% 1.69% 2.17% -
ROE 1.93% 2.48% 3.27% 0.79% -0.71% -0.05% 0.29% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 54.41 47.33 43.20 32.22 43.72 14.51 12.94 27.01%
EPS 4.19 5.14 6.22 1.44 -1.35 -0.02 0.16 72.23%
DPS 2.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 2.1711 2.0723 1.9022 1.8157 1.8887 0.46 0.54 26.07%
Adjusted Per Share Value based on latest NOSH - 201,571
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 54.26 47.19 43.07 31.49 42.75 58.00 51.71 0.80%
EPS 4.17 5.13 6.20 1.41 -1.32 -0.08 0.64 36.62%
DPS 1.99 1.99 1.99 1.95 1.96 0.00 0.00 -
NAPS 2.1649 2.0664 1.8968 1.7743 1.8469 1.8385 2.1583 0.05%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.87 2.40 2.03 0.86 0.46 0.25 0.46 -
P/RPS 3.44 5.07 4.70 2.67 1.05 1.72 3.56 -0.56%
P/EPS 44.67 46.69 32.64 59.71 -34.16 -1,206.06 289.08 -26.72%
EY 2.24 2.14 3.06 1.67 -2.93 -0.08 0.35 36.21%
DY 1.07 0.83 0.99 2.33 4.35 0.00 0.00 -
P/NAPS 0.86 1.16 1.07 0.47 0.24 0.54 0.85 0.19%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 29/05/23 18/05/22 31/05/21 24/06/20 30/05/19 30/05/18 -
Price 1.74 1.95 2.62 0.89 0.555 0.30 0.44 -
P/RPS 3.20 4.12 6.07 2.76 1.27 2.07 3.40 -1.00%
P/EPS 41.56 37.94 42.13 61.79 -41.22 -1,447.28 276.51 -27.06%
EY 2.41 2.64 2.37 1.62 -2.43 -0.07 0.36 37.24%
DY 1.15 1.03 0.76 2.25 3.60 0.00 0.00 -
P/NAPS 0.80 0.94 1.38 0.49 0.29 0.65 0.81 -0.20%

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