[BONIA] YoY TTM Result on 30-Jun-2023 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- -12.42%
YoY- 22.21%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 397,885 333,011 276,824 344,960 462,211 494,114 613,160 -6.95%
PBT 76,002 56,328 21,281 10,814 39,404 32,193 56,168 5.16%
Tax -13,392 -3,767 -5,119 -7,424 -16,143 -7,293 -16,770 -3.67%
NP 62,610 52,561 16,162 3,390 23,261 24,900 39,398 8.02%
-
NP to SH 55,008 45,010 13,872 2,778 18,028 19,785 31,734 9.59%
-
Tax Rate 17.62% 6.69% 24.05% 68.65% 40.97% 22.65% 29.86% -
Total Cost 335,275 280,450 260,662 341,570 438,950 469,214 573,762 -8.56%
-
Net Worth 427,194 398,311 364,564 367,584 378,757 443,108 435,195 -0.30%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 24,119 38,189 7,759 3,942 4,018 - - -
Div Payout % 43.85% 84.85% 55.94% 141.90% 22.29% - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 427,194 398,311 364,564 367,584 378,757 443,108 435,195 -0.30%
NOSH 201,571 201,571 201,571 201,571 806,287 806,287 806,287 -20.62%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 15.74% 15.78% 5.84% 0.98% 5.03% 5.04% 6.43% -
ROE 12.88% 11.30% 3.81% 0.76% 4.76% 4.47% 7.29% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 197.96 165.68 137.73 175.19 57.51 61.33 76.08 17.26%
EPS 27.37 22.39 6.90 1.41 2.24 2.46 3.94 38.11%
DPS 12.00 19.00 3.86 2.00 0.50 0.00 0.00 -
NAPS 2.1254 1.9817 1.8138 1.8668 0.4713 0.55 0.54 25.64%
Adjusted Per Share Value based on latest NOSH - 201,571
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 197.39 165.21 137.33 171.14 229.30 245.13 304.19 -6.95%
EPS 27.29 22.33 6.88 1.38 8.94 9.82 15.74 9.60%
DPS 11.97 18.95 3.85 1.96 1.99 0.00 0.00 -
NAPS 2.1193 1.976 1.8086 1.8236 1.879 2.1983 2.159 -0.30%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.83 1.87 0.90 0.55 0.32 0.42 0.615 -
P/RPS 0.92 1.13 0.65 0.31 0.56 0.68 0.81 2.14%
P/EPS 6.69 8.35 13.04 38.98 14.26 17.10 15.62 -13.17%
EY 14.96 11.98 7.67 2.57 7.01 5.85 6.40 15.19%
DY 6.56 10.16 4.29 3.64 1.56 0.00 0.00 -
P/NAPS 0.86 0.94 0.50 0.29 0.68 0.76 1.14 -4.58%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 26/08/22 28/09/21 26/08/20 29/08/19 05/10/18 30/08/17 -
Price 1.88 2.30 0.83 0.55 0.265 0.34 0.565 -
P/RPS 0.95 1.39 0.60 0.31 0.46 0.55 0.74 4.24%
P/EPS 6.87 10.27 12.03 38.98 11.81 13.84 14.35 -11.54%
EY 14.56 9.74 8.32 2.57 8.47 7.22 6.97 13.05%
DY 6.38 8.26 4.65 3.64 1.89 0.00 0.00 -
P/NAPS 0.88 1.16 0.46 0.29 0.56 0.62 1.05 -2.89%

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