[BONIA] YoY Quarter Result on 31-Mar-2015 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 1.98%
YoY- 8.83%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 104,224 129,701 162,433 195,010 171,023 154,032 137,913 -4.55%
PBT 2,681 10,690 8,519 22,413 21,102 19,666 12,394 -22.51%
Tax -423 -3,726 -2,801 -6,795 -6,124 -5,859 -4,899 -33.50%
NP 2,258 6,964 5,718 15,618 14,978 13,807 7,495 -18.11%
-
NP to SH 1,282 4,758 4,403 14,129 12,983 13,025 6,688 -24.05%
-
Tax Rate 15.78% 34.86% 32.88% 30.32% 29.02% 29.79% 39.53% -
Total Cost 101,966 122,737 156,715 179,392 156,045 140,225 130,418 -4.01%
-
Net Worth 435,051 427,332 400,272 379,464 338,686 296,389 267,922 8.41%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 435,051 427,332 400,272 379,464 338,686 296,389 267,922 8.41%
NOSH 806,287 806,287 800,545 807,371 201,599 201,625 201,445 25.99%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.17% 5.37% 3.52% 8.01% 8.76% 8.96% 5.43% -
ROE 0.29% 1.11% 1.10% 3.72% 3.83% 4.39% 2.50% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.94 16.09 20.29 24.15 84.83 76.40 68.46 -24.23%
EPS 0.16 0.59 0.55 1.75 6.44 6.46 3.32 -39.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.50 0.47 1.68 1.47 1.33 -13.94%
Adjusted Per Share Value based on latest NOSH - 807,371
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 51.97 64.67 81.00 97.24 85.28 76.81 68.77 -4.55%
EPS 0.64 2.37 2.20 7.05 6.47 6.49 3.33 -24.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1694 2.1309 1.9959 1.8922 1.6888 1.4779 1.336 8.41%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.46 0.665 0.645 1.11 4.40 1.98 2.54 -
P/RPS 3.56 4.13 3.18 4.60 5.19 2.59 3.71 -0.68%
P/EPS 289.08 112.69 117.27 63.43 68.32 30.65 76.51 24.78%
EY 0.35 0.89 0.85 1.58 1.46 3.26 1.31 -19.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.25 1.29 2.36 2.62 1.35 1.91 -12.61%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 25/05/17 25/05/16 26/05/15 28/05/14 27/05/13 29/05/12 -
Price 0.44 0.655 0.565 1.06 5.19 2.08 2.33 -
P/RPS 3.40 4.07 2.78 4.39 6.12 2.72 3.40 0.00%
P/EPS 276.51 111.00 102.73 60.57 80.59 32.20 70.18 25.66%
EY 0.36 0.90 0.97 1.65 1.24 3.11 1.42 -20.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.24 1.13 2.26 3.09 1.41 1.75 -12.04%

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