[BONIA] YoY Quarter Result on 31-Dec-2017 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 808.33%
YoY- 7.53%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 83,048 128,201 132,245 160,344 171,882 178,460 181,134 -12.17%
PBT 9,004 13,212 19,722 21,300 20,250 14,700 20,683 -12.93%
Tax -1,475 -3,484 -7,637 -6,480 -6,035 -5,709 -5,791 -20.36%
NP 7,529 9,728 12,085 14,820 14,215 8,991 14,892 -10.73%
-
NP to SH 6,391 7,475 9,490 11,990 11,150 7,508 13,855 -12.08%
-
Tax Rate 16.38% 26.37% 38.72% 30.42% 29.80% 38.84% 28.00% -
Total Cost 75,519 118,473 120,160 145,524 157,667 169,469 166,242 -12.31%
-
Net Worth 374,132 380,856 370,599 435,051 428,224 403,655 362,485 0.52%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 3,820 - - - - - - -
Div Payout % 59.77% - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 374,132 380,856 370,599 435,051 428,224 403,655 362,485 0.52%
NOSH 201,571 201,571 806,287 806,287 807,971 807,311 805,523 -20.60%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 9.07% 7.59% 9.14% 9.24% 8.27% 5.04% 8.22% -
ROE 1.71% 1.96% 2.56% 2.76% 2.60% 1.86% 3.82% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 43.48 64.95 16.41 19.90 21.27 22.11 22.49 11.60%
EPS 3.35 3.79 1.18 1.49 1.38 0.93 1.72 11.74%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9588 1.9295 0.46 0.54 0.53 0.50 0.45 27.75%
Adjusted Per Share Value based on latest NOSH - 806,287
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 41.20 63.60 65.61 79.55 85.27 88.53 89.86 -12.17%
EPS 3.17 3.71 4.71 5.95 5.53 3.72 6.87 -12.08%
DPS 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8561 1.8894 1.8385 2.1583 2.1244 2.0025 1.7983 0.52%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.84 1.00 0.22 0.505 0.58 0.705 0.955 -
P/RPS 1.93 1.54 1.34 2.54 2.73 3.19 4.25 -12.31%
P/EPS 25.10 26.41 18.68 33.93 42.03 75.81 55.52 -12.38%
EY 3.98 3.79 5.35 2.95 2.38 1.32 1.80 14.12%
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.48 0.94 1.09 1.41 2.12 -23.32%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 28/02/19 27/02/18 27/02/17 25/02/16 25/02/15 -
Price 0.785 0.85 0.245 0.515 0.655 0.665 0.975 -
P/RPS 1.81 1.31 1.49 2.59 3.08 3.01 4.34 -13.55%
P/EPS 23.46 22.45 20.80 34.60 47.46 71.51 56.69 -13.66%
EY 4.26 4.46 4.81 2.89 2.11 1.40 1.76 15.85%
DY 2.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.53 0.95 1.24 1.33 2.17 -24.54%

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