[BONIA] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 44.52%
YoY- 17.56%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 407,786 290,096 322,126 444,622 462,860 558,456 618,126 -6.69%
PBT 91,248 39,600 34,118 39,244 43,676 47,902 68,020 5.01%
Tax -12,464 -3,456 -6,150 -10,464 -16,980 -14,810 -20,162 -7.69%
NP 78,784 36,144 27,968 28,780 26,696 33,092 47,858 8.65%
-
NP to SH 69,114 29,174 23,506 22,858 19,444 26,620 38,592 10.19%
-
Tax Rate 13.66% 8.73% 18.03% 26.66% 38.88% 30.92% 29.64% -
Total Cost 329,002 253,952 294,158 415,842 436,164 525,364 570,268 -8.75%
-
Net Worth 407,778 375,137 374,132 380,856 370,599 435,051 427,902 -0.79%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 16,079 20,099 7,640 - - - - -
Div Payout % 23.27% 68.90% 32.50% - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 407,778 375,137 374,132 380,856 370,599 435,051 427,902 -0.79%
NOSH 201,571 201,571 201,571 201,571 806,287 806,287 807,363 -20.63%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 19.32% 12.46% 8.68% 6.47% 5.77% 5.93% 7.74% -
ROE 16.95% 7.78% 6.28% 6.00% 5.25% 6.12% 9.02% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 202.88 144.33 168.65 225.26 57.45 69.32 76.56 17.62%
EPS 34.40 14.52 12.30 11.58 2.42 3.30 4.78 38.92%
DPS 8.00 10.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.0288 1.8664 1.9588 1.9295 0.46 0.54 0.53 25.05%
Adjusted Per Share Value based on latest NOSH - 201,571
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 203.34 144.65 160.63 221.71 230.80 278.47 308.23 -6.69%
EPS 34.46 14.55 11.72 11.40 9.70 13.27 19.24 10.19%
DPS 8.02 10.02 3.81 0.00 0.00 0.00 0.00 -
NAPS 2.0334 1.8706 1.8656 1.8991 1.848 2.1694 2.1337 -0.79%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.27 0.965 0.84 1.00 0.22 0.505 0.58 -
P/RPS 1.12 0.67 0.50 0.44 0.38 0.73 0.76 6.67%
P/EPS 6.60 6.65 6.83 8.64 9.12 15.28 12.13 -9.64%
EY 15.15 15.04 14.65 11.58 10.97 6.54 8.24 10.67%
DY 3.52 10.36 4.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.52 0.43 0.52 0.48 0.94 1.09 0.45%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 21/02/23 24/02/22 25/02/21 26/02/20 28/02/19 27/02/18 27/02/17 -
Price 2.62 2.04 0.785 0.85 0.245 0.515 0.655 -
P/RPS 1.29 1.41 0.47 0.38 0.43 0.74 0.86 6.98%
P/EPS 7.62 14.05 6.38 7.34 10.15 15.59 13.70 -9.31%
EY 13.12 7.12 15.68 13.62 9.85 6.42 7.30 10.25%
DY 3.05 4.90 5.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.09 0.40 0.44 0.53 0.95 1.24 0.66%

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