[BONIA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -23.22%
YoY- -8.16%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 161,063 78,015 344,960 308,490 222,311 94,110 462,259 -50.32%
PBT 17,059 8,055 10,814 19,592 19,622 6,410 38,986 -42.21%
Tax -3,075 -1,600 -7,424 -7,628 -5,232 -1,748 -15,725 -66.14%
NP 13,984 6,455 3,390 11,964 14,390 4,662 23,261 -28.65%
-
NP to SH 11,753 5,362 2,778 8,775 11,429 3,954 18,028 -24.71%
-
Tax Rate 18.03% 19.86% 68.65% 38.93% 26.66% 27.27% 40.33% -
Total Cost 147,079 71,560 341,570 296,526 207,921 89,448 438,998 -51.60%
-
Net Worth 374,132 367,812 367,584 372,274 380,856 377,071 378,757 -0.81%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 3,820 - 4,922 4,927 - - 4,018 -3.29%
Div Payout % 32.50% - 177.20% 56.16% - - 22.29% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 374,132 367,812 367,584 372,274 380,856 377,071 378,757 -0.81%
NOSH 201,571 201,571 201,571 201,571 201,571 806,287 806,287 -60.14%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.68% 8.27% 0.98% 3.88% 6.47% 4.95% 5.03% -
ROE 3.14% 1.46% 0.76% 2.36% 3.00% 1.05% 4.76% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 84.33 40.73 175.19 156.51 112.63 11.92 57.52 28.90%
EPS 6.15 2.80 1.41 4.45 5.79 0.50 2.24 95.47%
DPS 2.00 0.00 2.50 2.50 0.00 0.00 0.50 150.92%
NAPS 1.9588 1.9205 1.8668 1.8887 1.9295 0.4775 0.4713 157.38%
Adjusted Per Share Value based on latest NOSH - 201,571
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 79.90 38.70 171.14 153.04 110.29 46.69 229.33 -50.32%
EPS 5.83 2.66 1.38 4.35 5.67 1.96 8.94 -24.70%
DPS 1.90 0.00 2.44 2.44 0.00 0.00 1.99 -3.02%
NAPS 1.8561 1.8247 1.8236 1.8469 1.8894 1.8707 1.879 -0.81%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.84 0.53 0.55 0.46 1.00 0.245 0.32 -
P/RPS 1.00 1.30 0.31 0.29 0.89 2.06 0.56 46.93%
P/EPS 13.65 18.93 38.98 10.33 17.27 48.93 14.26 -2.85%
EY 7.33 5.28 2.57 9.68 5.79 2.04 7.01 3.00%
DY 2.38 0.00 4.55 5.43 0.00 0.00 1.56 32.35%
P/NAPS 0.43 0.28 0.29 0.24 0.52 0.51 0.68 -26.22%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 30/11/20 26/08/20 24/06/20 26/02/20 29/11/19 29/08/19 -
Price 0.785 0.795 0.55 0.555 0.85 0.25 0.265 -
P/RPS 0.93 1.95 0.31 0.35 0.75 2.10 0.46 59.54%
P/EPS 12.76 28.40 38.98 12.47 14.68 49.93 11.81 5.26%
EY 7.84 3.52 2.57 8.02 6.81 2.00 8.47 -5.00%
DY 2.55 0.00 4.55 4.50 0.00 0.00 1.89 21.99%
P/NAPS 0.40 0.41 0.29 0.29 0.44 0.52 0.56 -20.01%

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