[BONIA] QoQ TTM Result on 30-Jun-2017 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 14.02%
YoY- 29.19%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 536,837 583,325 594,863 613,160 598,598 631,330 637,908 -10.87%
PBT 38,963 46,109 45,059 56,168 53,261 51,090 45,540 -9.88%
Tax -11,654 -14,094 -13,649 -16,770 -16,832 -15,907 -15,581 -17.61%
NP 27,309 32,015 31,410 39,398 36,429 35,183 29,959 -5.99%
-
NP to SH 22,272 25,748 24,908 31,734 27,832 27,477 23,835 -4.42%
-
Tax Rate 29.91% 30.57% 30.29% 29.86% 31.60% 31.14% 34.21% -
Total Cost 509,528 551,310 563,453 573,762 562,169 596,147 607,949 -11.11%
-
Net Worth 435,051 435,051 435,051 435,195 427,332 428,224 419,398 2.47%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 435,051 435,051 435,051 435,195 427,332 428,224 419,398 2.47%
NOSH 806,287 806,287 806,287 806,287 806,287 807,971 806,534 -0.02%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.09% 5.49% 5.28% 6.43% 6.09% 5.57% 4.70% -
ROE 5.12% 5.92% 5.73% 7.29% 6.51% 6.42% 5.68% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 66.63 72.40 73.84 76.08 74.24 78.14 79.09 -10.80%
EPS 2.76 3.20 3.09 3.94 3.45 3.40 2.96 -4.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.54 0.53 0.53 0.52 2.55%
Adjusted Per Share Value based on latest NOSH - 806,287
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 266.33 289.39 295.11 304.19 296.97 313.20 316.47 -10.87%
EPS 11.05 12.77 12.36 15.74 13.81 13.63 11.82 -4.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1583 2.1583 2.1583 2.159 2.12 2.1244 2.0806 2.47%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.46 0.505 0.615 0.615 0.665 0.58 0.60 -
P/RPS 0.69 0.70 0.83 0.81 0.90 0.74 0.76 -6.24%
P/EPS 16.64 15.80 19.89 15.62 19.26 17.06 20.30 -12.42%
EY 6.01 6.33 5.03 6.40 5.19 5.86 4.93 14.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 1.14 1.14 1.25 1.09 1.15 -18.26%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 29/11/17 30/08/17 25/05/17 27/02/17 28/11/16 -
Price 0.44 0.515 0.535 0.565 0.655 0.68 0.555 -
P/RPS 0.66 0.71 0.72 0.74 0.88 0.87 0.70 -3.85%
P/EPS 15.92 16.11 17.30 14.35 18.98 20.00 18.78 -10.43%
EY 6.28 6.21 5.78 6.97 5.27 5.00 5.32 11.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.95 0.99 1.05 1.24 1.28 1.07 -16.95%

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