[BONIA] YoY Cumulative 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- 189.05%
YoY- 17.56%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 203,893 145,048 161,063 222,311 231,430 279,228 309,063 -6.69%
PBT 45,624 19,800 17,059 19,622 21,838 23,951 34,010 5.01%
Tax -6,232 -1,728 -3,075 -5,232 -8,490 -7,405 -10,081 -7.69%
NP 39,392 18,072 13,984 14,390 13,348 16,546 23,929 8.65%
-
NP to SH 34,557 14,587 11,753 11,429 9,722 13,310 19,296 10.19%
-
Tax Rate 13.66% 8.73% 18.03% 26.66% 38.88% 30.92% 29.64% -
Total Cost 164,501 126,976 147,079 207,921 218,082 262,682 285,134 -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 8,039 10,049 3,820 - - - - -
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 8.47% 3.89% 3.14% 3.00% 2.62% 3.06% 4.51% -
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 101.44 72.16 84.33 112.63 28.73 34.66 38.28 17.62%
EPS 17.20 7.26 6.15 5.79 1.21 1.65 2.39 38.92%
DPS 4.00 5.00 2.00 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 101.67 72.33 80.31 110.85 115.40 139.24 154.11 -6.69%
EPS 17.23 7.27 5.86 5.70 4.85 6.64 9.62 10.19%
DPS 4.01 5.01 1.90 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 2.24 1.34 1.00 0.89 0.77 1.46 1.52 6.67%
P/EPS 13.20 13.30 13.65 17.27 18.23 30.57 24.27 -9.64%
EY 7.57 7.52 7.33 5.79 5.49 3.27 4.12 10.66%
DY 1.76 5.18 2.38 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 2.58 2.83 0.93 0.75 0.85 1.49 1.71 7.09%
P/EPS 15.24 28.11 12.76 14.68 20.30 31.17 27.41 -9.31%
EY 6.56 3.56 7.84 6.81 4.93 3.21 3.65 10.25%
DY 1.53 2.45 2.55 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