[BONIA] YoY Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -16.89%
YoY- 15.73%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 411,320 464,461 439,750 521,052 674,138 729,364 700,998 -8.49%
PBT 26,122 37,324 31,670 53,284 49,161 84,289 98,596 -19.84%
Tax -10,170 -16,896 -6,598 -12,093 -17,096 -25,034 -30,012 -16.48%
NP 15,952 20,428 25,072 41,190 32,065 59,254 68,584 -21.56%
-
NP to SH 11,700 12,740 19,456 32,072 27,713 54,589 61,608 -24.16%
-
Tax Rate 38.93% 45.27% 20.83% 22.70% 34.78% 29.70% 30.44% -
Total Cost 395,368 444,033 414,678 479,861 642,073 670,109 632,414 -7.52%
-
Net Worth 372,274 370,599 435,051 427,332 402,810 378,794 338,682 1.58%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 6,570 - - - - - - -
Div Payout % 56.16% - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 372,274 370,599 435,051 427,332 402,810 378,794 338,682 1.58%
NOSH 201,571 806,287 806,287 806,287 805,620 805,944 201,596 -0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.88% 4.40% 5.70% 7.91% 4.76% 8.12% 9.78% -
ROE 3.14% 3.44% 4.47% 7.51% 6.88% 14.41% 18.19% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 208.68 57.65 54.58 64.62 83.68 90.50 347.72 -8.15%
EPS 5.93 1.59 2.41 3.97 3.44 6.77 30.56 -23.89%
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8887 0.46 0.54 0.53 0.50 0.47 1.68 1.96%
Adjusted Per Share Value based on latest NOSH - 806,287
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 205.10 231.60 219.28 259.82 336.16 363.69 349.55 -8.49%
EPS 5.83 6.35 9.70 15.99 13.82 27.22 30.72 -24.17%
DPS 3.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8563 1.848 2.1694 2.1309 2.0086 1.8888 1.6888 1.58%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.46 0.25 0.46 0.665 0.645 1.11 4.40 -
P/RPS 0.22 0.43 0.84 1.03 0.77 1.23 1.27 -25.31%
P/EPS 7.75 15.81 19.05 16.72 18.75 16.39 14.40 -9.80%
EY 12.90 6.33 5.25 5.98 5.33 6.10 6.95 10.84%
DY 7.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.54 0.85 1.25 1.29 2.36 2.62 -32.83%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 24/06/20 30/05/19 30/05/18 25/05/17 25/05/16 26/05/15 28/05/14 -
Price 0.555 0.30 0.44 0.655 0.565 1.06 5.19 -
P/RPS 0.27 0.52 0.81 1.01 0.68 1.17 1.49 -24.75%
P/EPS 9.35 18.97 18.22 16.47 16.42 15.65 16.98 -9.45%
EY 10.70 5.27 5.49 6.07 6.09 6.39 5.89 10.45%
DY 6.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.65 0.81 1.24 1.13 2.26 3.09 -32.56%

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