[BONIA] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -13.5%
YoY- -19.98%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 446,316 474,415 494,114 536,837 583,325 594,863 613,160 -19.03%
PBT 30,080 31,658 32,193 38,963 46,109 45,059 56,168 -33.97%
Tax -8,378 -7,221 -7,293 -11,654 -14,094 -13,649 -16,770 -36.95%
NP 21,702 24,437 24,900 27,309 32,015 31,410 39,398 -32.72%
-
NP to SH 16,197 18,697 19,785 22,272 25,748 24,908 31,734 -36.05%
-
Tax Rate 27.85% 22.81% 22.65% 29.91% 30.57% 30.29% 29.86% -
Total Cost 424,614 449,978 469,214 509,528 551,310 563,453 573,762 -18.13%
-
Net Worth 370,599 426,995 443,108 435,051 435,051 435,051 435,195 -10.13%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 370,599 426,995 443,108 435,051 435,051 435,051 435,195 -10.13%
NOSH 806,287 806,287 806,287 806,287 806,287 806,287 806,287 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.86% 5.15% 5.04% 5.09% 5.49% 5.28% 6.43% -
ROE 4.37% 4.38% 4.47% 5.12% 5.92% 5.73% 7.29% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 55.40 58.89 61.33 66.63 72.40 73.84 76.08 -19.01%
EPS 2.01 2.32 2.46 2.76 3.20 3.09 3.94 -36.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.53 0.55 0.54 0.54 0.54 0.54 -10.11%
Adjusted Per Share Value based on latest NOSH - 806,287
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 221.42 235.36 245.13 266.33 289.39 295.11 304.19 -19.03%
EPS 8.04 9.28 9.82 11.05 12.77 12.36 15.74 -36.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8385 2.1183 2.1983 2.1583 2.1583 2.1583 2.159 -10.13%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.22 0.375 0.42 0.46 0.505 0.615 0.615 -
P/RPS 0.40 0.64 0.68 0.69 0.70 0.83 0.81 -37.44%
P/EPS 10.94 16.16 17.10 16.64 15.80 19.89 15.62 -21.08%
EY 9.14 6.19 5.85 6.01 6.33 5.03 6.40 26.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.71 0.76 0.85 0.94 1.14 1.14 -43.73%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 05/10/18 30/05/18 27/02/18 29/11/17 30/08/17 -
Price 0.245 0.275 0.34 0.44 0.515 0.535 0.565 -
P/RPS 0.44 0.47 0.55 0.66 0.71 0.72 0.74 -29.22%
P/EPS 12.19 11.85 13.84 15.92 16.11 17.30 14.35 -10.27%
EY 8.21 8.44 7.22 6.28 6.21 5.78 6.97 11.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.62 0.81 0.95 0.99 1.05 -36.52%

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