[BONIA] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -7.7%
YoY- -38.9%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 462,860 558,456 618,126 686,342 704,026 709,452 647,216 -5.43%
PBT 43,676 47,902 68,020 56,704 81,608 105,690 77,838 -9.17%
Tax -16,980 -14,810 -20,162 -20,042 -23,962 -32,770 -25,784 -6.72%
NP 26,696 33,092 47,858 36,662 57,646 72,920 52,054 -10.52%
-
NP to SH 19,444 26,620 38,592 32,764 53,626 66,446 46,090 -13.39%
-
Tax Rate 38.88% 30.92% 29.64% 35.34% 29.36% 31.01% 33.13% -
Total Cost 436,164 525,364 570,268 649,680 646,380 636,532 595,162 -5.04%
-
Net Worth 370,599 435,051 427,902 403,497 362,337 326,585 284,282 4.51%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 370,599 435,051 427,902 403,497 362,337 326,585 284,282 4.51%
NOSH 806,287 806,287 807,363 806,995 805,195 201,595 201,618 25.97%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.77% 5.93% 7.74% 5.34% 8.19% 10.28% 8.04% -
ROE 5.25% 6.12% 9.02% 8.12% 14.80% 20.35% 16.21% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 57.45 69.32 76.56 85.05 87.44 351.92 321.01 -24.92%
EPS 2.42 3.30 4.78 4.06 6.66 32.96 22.86 -31.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.54 0.53 0.50 0.45 1.62 1.41 -17.02%
Adjusted Per Share Value based on latest NOSH - 807,311
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 229.63 277.05 306.65 340.50 349.27 351.96 321.08 -5.43%
EPS 9.65 13.21 19.15 16.25 26.60 32.96 22.87 -13.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8385 2.1583 2.1228 2.0018 1.7976 1.6202 1.4103 4.51%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.22 0.505 0.58 0.705 0.955 3.75 2.25 -
P/RPS 0.38 0.73 0.76 0.83 1.09 1.07 0.70 -9.67%
P/EPS 9.12 15.28 12.13 17.36 14.34 11.38 9.84 -1.25%
EY 10.97 6.54 8.24 5.76 6.97 8.79 10.16 1.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.94 1.09 1.41 2.12 2.31 1.60 -18.17%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 27/02/17 25/02/16 25/02/15 25/02/14 26/02/13 -
Price 0.245 0.515 0.655 0.665 0.975 3.75 2.01 -
P/RPS 0.43 0.74 0.86 0.78 1.12 1.07 0.63 -6.16%
P/EPS 10.15 15.59 13.70 16.38 14.64 11.38 8.79 2.42%
EY 9.85 6.42 7.30 6.11 6.83 8.79 11.37 -2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.95 1.24 1.33 2.17 2.31 1.43 -15.24%

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