[BONIA] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 18.44%
YoY- 17.79%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 475,536 613,160 521,052 618,126 548,724 665,438 674,138 -20.74%
PBT 10,604 56,168 53,284 68,020 55,040 45,093 49,161 -63.99%
Tax -3,700 -16,770 -12,093 -20,162 -16,184 -15,785 -17,096 -63.91%
NP 6,904 39,398 41,190 47,858 38,856 29,308 32,065 -64.04%
-
NP to SH 5,280 31,734 32,072 38,592 32,584 24,369 27,713 -66.85%
-
Tax Rate 34.89% 29.86% 22.70% 29.64% 29.40% 35.01% 34.78% -
Total Cost 468,632 573,762 479,861 570,268 509,868 636,130 642,073 -18.91%
-
Net Worth 435,051 435,195 427,332 427,902 419,398 403,042 402,810 5.26%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 435,051 435,195 427,332 427,902 419,398 403,042 402,810 5.26%
NOSH 806,287 806,287 806,287 807,363 806,534 806,084 805,620 0.05%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.45% 6.43% 7.91% 7.74% 7.08% 4.40% 4.76% -
ROE 1.21% 7.29% 7.51% 9.02% 7.77% 6.05% 6.88% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 59.03 76.08 64.62 76.56 68.03 82.55 83.68 -20.73%
EPS 0.64 3.94 3.97 4.78 4.04 3.02 3.44 -67.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.53 0.53 0.52 0.50 0.50 5.25%
Adjusted Per Share Value based on latest NOSH - 807,971
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 237.12 305.75 259.82 308.23 273.62 331.82 336.16 -20.74%
EPS 2.63 15.82 15.99 19.24 16.25 12.15 13.82 -66.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1694 2.1701 2.1309 2.1337 2.0913 2.0097 2.0086 5.26%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.615 0.615 0.665 0.58 0.60 0.57 0.645 -
P/RPS 1.04 0.81 1.03 0.76 0.88 0.69 0.77 22.16%
P/EPS 93.84 15.62 16.72 12.13 14.85 18.85 18.75 192.30%
EY 1.07 6.40 5.98 8.24 6.73 5.30 5.33 -65.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.14 1.25 1.09 1.15 1.14 1.29 -7.90%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 25/05/17 27/02/17 28/11/16 29/08/16 25/05/16 -
Price 0.535 0.565 0.655 0.655 0.555 0.56 0.565 -
P/RPS 0.91 0.74 1.01 0.86 0.82 0.68 0.68 21.41%
P/EPS 81.63 14.35 16.47 13.70 13.74 18.52 16.42 191.00%
EY 1.22 6.97 6.07 7.30 7.28 5.40 6.09 -65.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.05 1.24 1.24 1.07 1.12 1.13 -8.43%

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