[BONIA] YoY TTM 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- 177.01%
YoY- -50.18%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 421,997 400,161 284,157 261,005 422,355 459,008 536,837 -3.92%
PBT 62,010 80,718 38,118 9,903 31,003 33,554 38,963 8.04%
Tax -17,470 -9,969 -3,417 -4,123 -11,099 -12,137 -11,654 6.97%
NP 44,540 70,749 34,701 5,780 19,904 21,417 27,309 8.48%
-
NP to SH 38,305 62,810 26,370 8,593 17,248 14,748 22,272 9.44%
-
Tax Rate 28.17% 12.35% 8.96% 41.63% 35.80% 36.17% 29.91% -
Total Cost 377,457 329,412 249,456 255,225 402,451 437,591 509,528 -4.87%
-
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 24,119 36,179 14,069 7,759 7,960 - - -
Div Payout % 62.97% 57.60% 53.35% 90.30% 46.15% - - -
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 10.55% 17.68% 12.21% 2.21% 4.71% 4.67% 5.09% -
ROE 8.78% 15.08% 6.90% 2.40% 4.63% 3.98% 5.12% -
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 209.95 199.09 141.38 132.51 214.28 56.97 66.63 21.05%
EPS 19.06 31.25 13.12 4.36 8.75 1.83 2.76 37.95%
DPS 12.00 18.00 7.00 3.94 4.04 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 210.43 199.54 141.69 130.15 210.61 228.88 267.69 -3.92%
EPS 19.10 31.32 13.15 4.28 8.60 7.35 11.11 9.44%
DPS 12.03 18.04 7.02 3.87 3.97 0.00 0.00 -
NAPS 2.176 2.077 1.9065 1.7834 1.8563 1.848 2.1694 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 0.89 1.21 1.44 0.65 0.21 0.44 0.69 4.32%
P/EPS 9.81 7.68 15.47 19.71 5.26 13.66 16.64 -8.42%
EY 10.19 13.02 6.46 5.07 19.02 7.32 6.01 9.18%
DY 6.42 7.50 3.45 4.58 8.78 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 0.83 0.98 1.85 0.67 0.26 0.53 0.66 3.89%
P/EPS 9.13 6.24 19.97 20.40 6.34 16.39 15.92 -8.84%
EY 10.95 16.03 5.01 4.90 15.77 6.10 6.28 9.69%
DY 6.90 9.23 2.67 4.43 7.28 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