[BONIA] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 3.37%
YoY- -6.29%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 474,415 494,114 536,837 583,325 594,863 613,160 598,598 -14.34%
PBT 31,658 32,193 38,963 46,109 45,059 56,168 53,261 -29.28%
Tax -7,221 -7,293 -11,654 -14,094 -13,649 -16,770 -16,832 -43.08%
NP 24,437 24,900 27,309 32,015 31,410 39,398 36,429 -23.35%
-
NP to SH 18,697 19,785 22,272 25,748 24,908 31,734 27,832 -23.27%
-
Tax Rate 22.81% 22.65% 29.91% 30.57% 30.29% 29.86% 31.60% -
Total Cost 449,978 469,214 509,528 551,310 563,453 573,762 562,169 -13.77%
-
Net Worth 426,995 443,108 435,051 435,051 435,051 435,195 427,332 -0.05%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 426,995 443,108 435,051 435,051 435,051 435,195 427,332 -0.05%
NOSH 806,287 806,287 806,287 806,287 806,287 806,287 806,287 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.15% 5.04% 5.09% 5.49% 5.28% 6.43% 6.09% -
ROE 4.38% 4.47% 5.12% 5.92% 5.73% 7.29% 6.51% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 58.89 61.33 66.63 72.40 73.84 76.08 74.24 -14.29%
EPS 2.32 2.46 2.76 3.20 3.09 3.94 3.45 -23.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.55 0.54 0.54 0.54 0.54 0.53 0.00%
Adjusted Per Share Value based on latest NOSH - 806,287
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 235.36 245.13 266.33 289.39 295.11 304.19 296.97 -14.34%
EPS 9.28 9.82 11.05 12.77 12.36 15.74 13.81 -23.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1183 2.1983 2.1583 2.1583 2.1583 2.159 2.12 -0.05%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.375 0.42 0.46 0.505 0.615 0.615 0.665 -
P/RPS 0.64 0.68 0.69 0.70 0.83 0.81 0.90 -20.31%
P/EPS 16.16 17.10 16.64 15.80 19.89 15.62 19.26 -11.03%
EY 6.19 5.85 6.01 6.33 5.03 6.40 5.19 12.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.85 0.94 1.14 1.14 1.25 -31.39%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 05/10/18 30/05/18 27/02/18 29/11/17 30/08/17 25/05/17 -
Price 0.275 0.34 0.44 0.515 0.535 0.565 0.655 -
P/RPS 0.47 0.55 0.66 0.71 0.72 0.74 0.88 -34.14%
P/EPS 11.85 13.84 15.92 16.11 17.30 14.35 18.98 -26.92%
EY 8.44 7.22 6.28 6.21 5.78 6.97 5.27 36.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.81 0.95 0.99 1.05 1.24 -43.94%

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