[BONIA] QoQ Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -12.27%
YoY- 1604.31%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 344,960 411,320 444,622 376,440 462,259 464,461 462,860 -17.81%
PBT 10,814 26,122 39,244 25,640 38,986 37,324 43,676 -60.60%
Tax -7,424 -10,170 -10,464 -6,992 -15,725 -16,896 -16,980 -42.42%
NP 3,390 15,952 28,780 18,648 23,261 20,428 26,696 -74.76%
-
NP to SH 2,778 11,700 22,858 15,816 18,028 12,740 19,444 -72.70%
-
Tax Rate 68.65% 38.93% 26.66% 27.27% 40.33% 45.27% 38.88% -
Total Cost 341,570 395,368 415,842 357,792 438,998 444,033 436,164 -15.05%
-
Net Worth 367,584 372,274 380,856 377,071 378,757 370,599 370,599 -0.54%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 4,922 6,570 - - 4,018 - - -
Div Payout % 177.20% 56.16% - - 22.29% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 367,584 372,274 380,856 377,071 378,757 370,599 370,599 -0.54%
NOSH 201,571 201,571 201,571 806,287 806,287 806,287 806,287 -60.34%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 0.98% 3.88% 6.47% 4.95% 5.03% 4.40% 5.77% -
ROE 0.76% 3.14% 6.00% 4.19% 4.76% 3.44% 5.25% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 175.19 208.68 225.26 47.67 57.52 57.65 57.45 110.43%
EPS 1.41 5.93 11.58 2.00 2.24 1.59 2.42 -30.26%
DPS 2.50 3.33 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.8668 1.8887 1.9295 0.4775 0.4713 0.46 0.46 154.64%
Adjusted Per Share Value based on latest NOSH - 806,287
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 172.01 205.10 221.71 187.71 230.50 231.60 230.80 -17.81%
EPS 1.39 5.83 11.40 7.89 8.99 6.35 9.70 -72.64%
DPS 2.45 3.28 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.8329 1.8563 1.8991 1.8802 1.8887 1.848 1.848 -0.54%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.55 0.46 1.00 0.245 0.32 0.25 0.22 -
P/RPS 0.31 0.22 0.44 0.51 0.56 0.43 0.38 -12.70%
P/EPS 38.98 7.75 8.64 12.23 14.26 15.81 9.12 163.60%
EY 2.57 12.90 11.58 8.17 7.01 6.33 10.97 -62.03%
DY 4.55 7.25 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 0.29 0.24 0.52 0.51 0.68 0.54 0.48 -28.55%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 24/06/20 26/02/20 29/11/19 29/08/19 30/05/19 28/02/19 -
Price 0.55 0.555 0.85 0.25 0.265 0.30 0.245 -
P/RPS 0.31 0.27 0.38 0.52 0.46 0.52 0.43 -19.61%
P/EPS 38.98 9.35 7.34 12.48 11.81 18.97 10.15 145.43%
EY 2.57 10.70 13.62 8.01 8.47 5.27 9.85 -59.20%
DY 4.55 6.01 0.00 0.00 1.89 0.00 0.00 -
P/NAPS 0.29 0.29 0.44 0.52 0.56 0.65 0.53 -33.12%

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