[BONIA] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 15.28%
YoY- -21.25%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 594,863 613,160 598,598 631,330 637,908 665,438 653,910 -6.10%
PBT 45,059 56,168 53,261 51,090 45,540 45,432 46,360 -1.87%
Tax -13,649 -16,770 -16,832 -15,907 -15,581 -15,847 -15,956 -9.87%
NP 31,410 39,398 36,429 35,183 29,959 29,585 30,404 2.19%
-
NP to SH 24,908 31,734 27,832 27,477 23,835 24,563 25,167 -0.68%
-
Tax Rate 30.29% 29.86% 31.60% 31.14% 34.21% 34.88% 34.42% -
Total Cost 563,453 573,762 562,169 596,147 607,949 635,853 623,506 -6.52%
-
Net Worth 435,051 435,195 427,332 428,224 419,398 404,215 400,272 5.70%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - 10,100 -
Div Payout % - - - - - - 40.13% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 435,051 435,195 427,332 428,224 419,398 404,215 400,272 5.70%
NOSH 806,287 806,287 806,287 807,971 806,534 808,431 800,545 0.47%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.28% 6.43% 6.09% 5.57% 4.70% 4.45% 4.65% -
ROE 5.73% 7.29% 6.51% 6.42% 5.68% 6.08% 6.29% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 73.84 76.08 74.24 78.14 79.09 82.31 81.68 -6.50%
EPS 3.09 3.94 3.45 3.40 2.96 3.04 3.14 -1.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.54 0.54 0.53 0.53 0.52 0.50 0.50 5.25%
Adjusted Per Share Value based on latest NOSH - 807,971
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 296.63 305.75 298.49 314.81 318.09 331.82 326.07 -6.10%
EPS 12.42 15.82 13.88 13.70 11.89 12.25 12.55 -0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.04 -
NAPS 2.1694 2.1701 2.1309 2.1353 2.0913 2.0156 1.9959 5.70%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.615 0.615 0.665 0.58 0.60 0.57 0.645 -
P/RPS 0.83 0.81 0.90 0.74 0.76 0.69 0.79 3.34%
P/EPS 19.89 15.62 19.26 17.06 20.30 18.76 20.52 -2.05%
EY 5.03 6.40 5.19 5.86 4.93 5.33 4.87 2.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.94 -
P/NAPS 1.14 1.14 1.25 1.09 1.15 1.14 1.29 -7.90%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 25/05/17 27/02/17 28/11/16 29/08/16 25/05/16 -
Price 0.535 0.565 0.655 0.68 0.555 0.56 0.565 -
P/RPS 0.72 0.74 0.88 0.87 0.70 0.68 0.69 2.87%
P/EPS 17.30 14.35 18.98 20.00 18.78 18.43 17.97 -2.49%
EY 5.78 6.97 5.27 5.00 5.32 5.43 5.56 2.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.21 -
P/NAPS 0.99 1.05 1.24 1.28 1.07 1.12 1.13 -8.43%

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