[BONIA] YoY Annualized Quarter Result on 30-Jun-2016 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -12.07%
YoY- -46.23%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 462,259 440,421 613,160 665,438 695,329 691,608 632,318 -5.08%
PBT 38,986 29,940 56,168 45,093 72,706 85,540 71,859 -9.68%
Tax -15,725 -5,040 -16,770 -15,785 -21,910 -24,950 -24,291 -6.98%
NP 23,261 24,900 39,398 29,308 50,796 60,590 47,568 -11.23%
-
NP to SH 18,028 19,785 31,734 24,369 45,324 55,123 41,348 -12.91%
-
Tax Rate 40.33% 16.83% 29.86% 35.01% 30.14% 29.17% 33.80% -
Total Cost 438,998 415,521 573,762 636,130 644,533 631,018 584,750 -4.66%
-
Net Worth 378,757 443,108 435,195 403,042 386,971 346,741 302,395 3.82%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 4,018 - - - 10,077 10,079 10,079 -14.20%
Div Payout % 22.29% - - - 22.23% 18.29% 24.38% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 378,757 443,108 435,195 403,042 386,971 346,741 302,395 3.82%
NOSH 806,287 806,287 806,287 806,084 806,191 806,375 201,597 25.97%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.03% 5.65% 6.43% 4.40% 7.31% 8.76% 7.52% -
ROE 4.76% 4.47% 7.29% 6.05% 11.71% 15.90% 13.67% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 57.52 54.67 76.08 82.55 86.25 85.77 313.65 -24.61%
EPS 2.24 2.45 3.94 3.02 5.62 6.84 5.13 -12.89%
DPS 0.50 0.00 0.00 0.00 1.25 1.25 5.00 -31.85%
NAPS 0.4713 0.55 0.54 0.50 0.48 0.43 1.50 -17.54%
Adjusted Per Share Value based on latest NOSH - 808,431
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 230.50 219.61 305.75 331.82 346.72 344.87 315.30 -5.08%
EPS 8.99 9.87 15.82 12.15 22.60 27.49 20.62 -12.91%
DPS 2.00 0.00 0.00 0.00 5.03 5.03 5.03 -14.24%
NAPS 1.8887 2.2095 2.1701 2.0097 1.9296 1.729 1.5079 3.82%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.32 0.42 0.615 0.57 0.95 5.35 2.40 -
P/RPS 0.56 0.77 0.81 0.69 1.10 6.24 0.77 -5.16%
P/EPS 14.26 17.10 15.62 18.85 16.90 78.26 11.70 3.35%
EY 7.01 5.85 6.40 5.30 5.92 1.28 8.55 -3.25%
DY 1.56 0.00 0.00 0.00 1.32 0.23 2.08 -4.67%
P/NAPS 0.68 0.76 1.14 1.14 1.98 12.44 1.60 -13.28%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 05/10/18 30/08/17 29/08/16 28/08/15 28/08/14 30/08/13 -
Price 0.265 0.34 0.565 0.56 0.705 1.24 3.00 -
P/RPS 0.46 0.62 0.74 0.68 0.82 1.45 0.96 -11.53%
P/EPS 11.81 13.84 14.35 18.52 12.54 18.14 14.63 -3.50%
EY 8.47 7.22 6.97 5.40 7.97 5.51 6.84 3.62%
DY 1.89 0.00 0.00 0.00 1.77 1.01 1.67 2.08%
P/NAPS 0.56 0.62 1.05 1.12 1.47 2.88 2.00 -19.10%

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