[BONIA] QoQ TTM Result on 30-Sep-2019 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 20.65%
YoY- 16.33%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 344,960 422,355 453,092 457,136 462,211 459,008 446,316 -15.79%
PBT 10,814 31,003 37,188 43,698 39,404 33,554 30,080 -49.47%
Tax -7,424 -11,099 -12,885 -17,038 -16,143 -12,137 -8,378 -7.74%
NP 3,390 19,904 24,303 26,660 23,261 21,417 21,702 -71.02%
-
NP to SH 2,778 17,248 19,735 21,750 18,028 14,748 16,197 -69.16%
-
Tax Rate 68.65% 35.80% 34.65% 38.99% 40.97% 36.17% 27.85% -
Total Cost 341,570 402,451 428,789 430,476 438,950 437,591 424,614 -13.51%
-
Net Worth 367,584 372,274 380,856 377,071 378,757 370,599 370,599 -0.54%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 3,942 7,960 4,018 4,018 4,018 - - -
Div Payout % 141.90% 46.15% 20.36% 18.47% 22.29% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 367,584 372,274 380,856 377,071 378,757 370,599 370,599 -0.54%
NOSH 201,571 201,571 201,571 806,287 806,287 806,287 806,287 -60.34%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 0.98% 4.71% 5.36% 5.83% 5.03% 4.67% 4.86% -
ROE 0.76% 4.63% 5.18% 5.77% 4.76% 3.98% 4.37% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 175.19 214.28 229.55 57.89 57.51 56.97 55.40 115.59%
EPS 1.41 8.75 10.00 2.75 2.24 1.83 2.01 -21.06%
DPS 2.00 4.04 2.04 0.51 0.50 0.00 0.00 -
NAPS 1.8668 1.8887 1.9295 0.4775 0.4713 0.46 0.46 154.64%
Adjusted Per Share Value based on latest NOSH - 806,287
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 172.01 210.61 225.93 227.95 230.48 228.88 222.55 -15.79%
EPS 1.39 8.60 9.84 10.85 8.99 7.35 8.08 -69.10%
DPS 1.97 3.97 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.8329 1.8563 1.8991 1.8802 1.8887 1.848 1.848 -0.54%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.55 0.46 1.00 0.245 0.32 0.25 0.22 -
P/RPS 0.31 0.21 0.44 0.42 0.56 0.44 0.40 -15.64%
P/EPS 38.98 5.26 10.00 8.90 14.26 13.66 10.94 133.46%
EY 2.57 19.02 10.00 11.24 7.01 7.32 9.14 -57.11%
DY 3.64 8.78 2.04 2.08 1.56 0.00 0.00 -
P/NAPS 0.29 0.24 0.52 0.51 0.68 0.54 0.48 -28.55%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 24/06/20 26/02/20 29/11/19 29/08/19 30/05/19 28/02/19 -
Price 0.55 0.555 0.85 0.25 0.265 0.30 0.245 -
P/RPS 0.31 0.26 0.37 0.43 0.46 0.53 0.44 -20.83%
P/EPS 38.98 6.34 8.50 9.08 11.81 16.39 12.19 117.20%
EY 2.57 15.77 11.76 11.02 8.47 6.10 8.21 -53.92%
DY 3.64 7.28 2.39 2.04 1.89 0.00 0.00 -
P/NAPS 0.29 0.29 0.44 0.52 0.56 0.65 0.53 -33.12%

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