[BONIA] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -66.57%
YoY- -8.2%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 613,160 390,789 309,063 137,181 665,438 505,604 343,171 47.29%
PBT 56,168 39,963 34,010 13,760 45,093 36,871 28,352 57.80%
Tax -16,770 -9,070 -10,081 -4,046 -15,785 -12,822 -10,021 40.99%
NP 39,398 30,893 23,929 9,714 29,308 24,049 18,331 66.62%
-
NP to SH 31,734 24,054 19,296 8,146 24,369 20,785 16,382 55.45%
-
Tax Rate 29.86% 22.70% 29.64% 29.40% 35.01% 34.78% 35.34% -
Total Cost 573,762 359,896 285,134 127,467 636,130 481,555 324,840 46.17%
-
Net Worth 435,195 427,332 427,902 419,398 403,042 402,810 403,497 5.17%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 435,195 427,332 427,902 419,398 403,042 402,810 403,497 5.17%
NOSH 806,287 806,287 807,363 806,534 806,084 805,620 806,995 -0.05%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.43% 7.91% 7.74% 7.08% 4.40% 4.76% 5.34% -
ROE 7.29% 5.63% 4.51% 1.94% 6.05% 5.16% 4.06% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 76.08 48.47 38.28 17.01 82.55 62.76 42.52 47.43%
EPS 3.94 2.98 2.39 1.01 3.02 2.58 2.03 55.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.53 0.52 0.50 0.50 0.50 5.26%
Adjusted Per Share Value based on latest NOSH - 806,534
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 304.19 193.87 153.33 68.06 330.12 250.83 170.25 47.29%
EPS 15.74 11.93 9.57 4.04 12.09 10.31 8.13 55.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.159 2.12 2.1228 2.0806 1.9995 1.9983 2.0018 5.17%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.615 0.665 0.58 0.60 0.57 0.645 0.705 -
P/RPS 0.81 1.37 1.52 3.53 0.69 1.03 1.66 -38.04%
P/EPS 15.62 22.29 24.27 59.41 18.85 25.00 34.73 -41.32%
EY 6.40 4.49 4.12 1.68 5.30 4.00 2.88 70.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.25 1.09 1.15 1.14 1.29 1.41 -13.22%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 25/05/17 27/02/17 28/11/16 29/08/16 25/05/16 25/02/16 -
Price 0.565 0.655 0.655 0.555 0.56 0.565 0.665 -
P/RPS 0.74 1.35 1.71 3.26 0.68 0.90 1.56 -39.20%
P/EPS 14.35 21.96 27.41 54.95 18.52 21.90 32.76 -42.35%
EY 6.97 4.55 3.65 1.82 5.40 4.57 3.05 73.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.24 1.24 1.07 1.12 1.13 1.33 -14.59%

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