[BONIA] YoY TTM 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- 57.85%
YoY- 206.88%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 400,161 284,157 261,005 422,355 459,008 536,837 598,598 -6.48%
PBT 80,718 38,118 9,903 31,003 33,554 38,963 53,261 7.17%
Tax -9,969 -3,417 -4,123 -11,099 -12,137 -11,654 -16,832 -8.35%
NP 70,749 34,701 5,780 19,904 21,417 27,309 36,429 11.69%
-
NP to SH 62,810 26,370 8,593 17,248 14,748 22,272 27,832 14.52%
-
Tax Rate 12.35% 8.96% 41.63% 35.80% 36.17% 29.91% 31.60% -
Total Cost 329,412 249,456 255,225 402,451 437,591 509,528 562,169 -8.51%
-
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 36,179 14,069 7,759 7,960 - - - -
Div Payout % 57.60% 53.35% 90.30% 46.15% - - - -
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 17.68% 12.21% 2.21% 4.71% 4.67% 5.09% 6.09% -
ROE 15.08% 6.90% 2.40% 4.63% 3.98% 5.12% 6.51% -
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 199.09 141.38 132.51 214.28 56.97 66.63 74.24 17.86%
EPS 31.25 13.12 4.36 8.75 1.83 2.76 3.45 44.35%
DPS 18.00 7.00 3.94 4.04 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 198.52 140.97 129.48 209.53 227.71 266.33 296.97 -6.48%
EPS 31.16 13.08 4.26 8.56 7.32 11.05 13.81 14.51%
DPS 17.95 6.98 3.85 3.95 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 1.21 1.44 0.65 0.21 0.44 0.69 0.90 5.05%
P/EPS 7.68 15.47 19.71 5.26 13.66 16.64 19.26 -14.20%
EY 13.02 6.46 5.07 19.02 7.32 6.01 5.19 16.55%
DY 7.50 3.45 4.58 8.78 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 0.98 1.85 0.67 0.26 0.53 0.66 0.88 1.80%
P/EPS 6.24 19.97 20.40 6.34 16.39 15.92 18.98 -16.91%
EY 16.03 5.01 4.90 15.77 6.10 6.28 5.27 20.36%
DY 9.23 2.67 4.43 7.28 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