[BONIA] YoY TTM Result on 30-Jun-2018 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
05-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -11.17%
YoY- -37.65%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 276,824 344,960 462,211 494,114 613,160 665,438 695,329 -14.21%
PBT 21,281 10,814 39,404 32,193 56,168 45,432 72,706 -18.50%
Tax -5,119 -7,424 -16,143 -7,293 -16,770 -15,847 -21,910 -21.50%
NP 16,162 3,390 23,261 24,900 39,398 29,585 50,796 -17.36%
-
NP to SH 13,872 2,778 18,028 19,785 31,734 24,563 45,324 -17.89%
-
Tax Rate 24.05% 68.65% 40.97% 22.65% 29.86% 34.88% 30.14% -
Total Cost 260,662 341,570 438,950 469,214 573,762 635,853 644,533 -13.99%
-
Net Worth 364,564 367,584 378,757 443,108 435,195 404,215 387,868 -1.02%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 7,759 3,942 4,018 - - - 10,100 -4.29%
Div Payout % 55.94% 141.90% 22.29% - - - 22.29% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 364,564 367,584 378,757 443,108 435,195 404,215 387,868 -1.02%
NOSH 201,571 201,571 806,287 806,287 806,287 808,431 808,059 -20.64%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.84% 0.98% 5.03% 5.04% 6.43% 4.45% 7.31% -
ROE 3.81% 0.76% 4.76% 4.47% 7.29% 6.08% 11.69% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 137.73 175.19 57.51 61.33 76.08 82.31 86.05 8.14%
EPS 6.90 1.41 2.24 2.46 3.94 3.04 5.61 3.50%
DPS 3.86 2.00 0.50 0.00 0.00 0.00 1.25 20.65%
NAPS 1.8138 1.8668 0.4713 0.55 0.54 0.50 0.48 24.77%
Adjusted Per Share Value based on latest NOSH - 806,287
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 137.33 171.14 229.30 245.13 304.19 330.12 344.95 -14.21%
EPS 6.88 1.38 8.94 9.82 15.74 12.19 22.49 -17.89%
DPS 3.85 1.96 1.99 0.00 0.00 0.00 5.01 -4.29%
NAPS 1.8086 1.8236 1.879 2.1983 2.159 2.0053 1.9242 -1.02%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.90 0.55 0.32 0.42 0.615 0.57 0.95 -
P/RPS 0.65 0.31 0.56 0.68 0.81 0.69 1.10 -8.38%
P/EPS 13.04 38.98 14.26 17.10 15.62 18.76 16.94 -4.26%
EY 7.67 2.57 7.01 5.85 6.40 5.33 5.90 4.46%
DY 4.29 3.64 1.56 0.00 0.00 0.00 1.32 21.68%
P/NAPS 0.50 0.29 0.68 0.76 1.14 1.14 1.98 -20.48%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/09/21 26/08/20 29/08/19 05/10/18 30/08/17 29/08/16 28/08/15 -
Price 0.83 0.55 0.265 0.34 0.565 0.56 0.705 -
P/RPS 0.60 0.31 0.46 0.55 0.74 0.68 0.82 -5.06%
P/EPS 12.03 38.98 11.81 13.84 14.35 18.43 12.57 -0.72%
EY 8.32 2.57 8.47 7.22 6.97 5.43 7.96 0.73%
DY 4.65 3.64 1.89 0.00 0.00 0.00 1.77 17.44%
P/NAPS 0.46 0.29 0.56 0.62 1.05 1.12 1.47 -17.58%

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