[BONIA] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -34.48%
YoY- -34.52%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 444,622 376,440 462,259 464,461 462,860 396,740 440,421 0.63%
PBT 39,244 25,640 38,986 37,324 43,676 8,464 29,940 19.71%
Tax -10,464 -6,992 -15,725 -16,896 -16,980 -3,412 -5,040 62.53%
NP 28,780 18,648 23,261 20,428 26,696 5,052 24,900 10.10%
-
NP to SH 22,858 15,816 18,028 12,740 19,444 928 19,785 10.07%
-
Tax Rate 26.66% 27.27% 40.33% 45.27% 38.88% 40.31% 16.83% -
Total Cost 415,842 357,792 438,998 444,033 436,164 391,688 415,521 0.05%
-
Net Worth 380,856 377,071 378,757 370,599 370,599 426,995 443,108 -9.57%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 4,018 - - - - -
Div Payout % - - 22.29% - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 380,856 377,071 378,757 370,599 370,599 426,995 443,108 -9.57%
NOSH 201,571 806,287 806,287 806,287 806,287 806,287 806,287 -60.21%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.47% 4.95% 5.03% 4.40% 5.77% 1.27% 5.65% -
ROE 6.00% 4.19% 4.76% 3.44% 5.25% 0.22% 4.47% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 225.26 47.67 57.52 57.65 57.45 49.24 54.67 156.35%
EPS 11.58 2.00 2.24 1.59 2.42 0.08 2.45 180.84%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.9295 0.4775 0.4713 0.46 0.46 0.53 0.55 130.35%
Adjusted Per Share Value based on latest NOSH - 806,287
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 220.58 186.75 229.33 230.42 229.63 196.82 218.49 0.63%
EPS 11.34 7.85 8.94 6.32 9.65 0.46 9.82 10.04%
DPS 0.00 0.00 1.99 0.00 0.00 0.00 0.00 -
NAPS 1.8894 1.8707 1.879 1.8385 1.8385 2.1183 2.1983 -9.57%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.00 0.245 0.32 0.25 0.22 0.375 0.42 -
P/RPS 0.44 0.51 0.56 0.43 0.38 0.76 0.77 -31.06%
P/EPS 8.64 12.23 14.26 15.81 9.12 325.56 17.10 -36.48%
EY 11.58 8.17 7.01 6.33 10.97 0.31 5.85 57.45%
DY 0.00 0.00 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.68 0.54 0.48 0.71 0.76 -22.29%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 29/11/19 29/08/19 30/05/19 28/02/19 29/11/18 05/10/18 -
Price 0.85 0.25 0.265 0.30 0.245 0.275 0.34 -
P/RPS 0.38 0.52 0.46 0.52 0.43 0.56 0.62 -27.78%
P/EPS 7.34 12.48 11.81 18.97 10.15 238.74 13.84 -34.40%
EY 13.62 8.01 8.47 5.27 9.85 0.42 7.22 52.49%
DY 0.00 0.00 1.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.56 0.65 0.53 0.52 0.62 -20.38%

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