[BONIA] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -9.01%
YoY- -23.43%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 474,415 594,863 637,908 689,161 694,088 644,004 584,292 -3.41%
PBT 31,658 45,059 45,540 66,237 84,617 68,604 59,556 -9.99%
Tax -7,221 -13,649 -15,581 -20,032 -24,840 -22,905 -20,936 -16.24%
NP 24,437 31,410 29,959 46,205 59,777 45,699 38,620 -7.34%
-
NP to SH 18,697 24,908 23,835 41,240 53,860 40,057 36,384 -10.49%
-
Tax Rate 22.81% 30.29% 34.21% 30.24% 29.36% 33.39% 35.15% -
Total Cost 449,978 563,453 607,949 642,956 634,311 598,305 545,672 -3.16%
-
Net Worth 426,995 435,051 419,398 403,363 362,180 201,430 284,050 7.02%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 10,100 10,078 10,071 10,153 -
Div Payout % - - - 24.49% 18.71% 25.14% 27.91% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 426,995 435,051 419,398 403,363 362,180 201,430 284,050 7.02%
NOSH 806,287 806,287 806,534 806,727 804,844 201,430 201,454 25.99%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.15% 5.28% 4.70% 6.70% 8.61% 7.10% 6.61% -
ROE 4.38% 5.73% 5.68% 10.22% 14.87% 19.89% 12.81% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 58.89 73.84 79.09 85.43 86.24 319.72 290.04 -23.32%
EPS 2.32 3.09 2.96 5.11 6.69 19.89 18.06 -28.95%
DPS 0.00 0.00 0.00 1.25 1.25 5.00 5.00 -
NAPS 0.53 0.54 0.52 0.50 0.45 1.00 1.41 -15.04%
Adjusted Per Share Value based on latest NOSH - 806,727
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 235.36 295.11 316.47 341.89 344.34 319.49 289.87 -3.41%
EPS 9.28 12.36 11.82 20.46 26.72 19.87 18.05 -10.49%
DPS 0.00 0.00 0.00 5.01 5.00 5.00 5.04 -
NAPS 2.1183 2.1583 2.0806 2.0011 1.7968 0.9993 1.4092 7.02%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.375 0.615 0.60 0.73 1.12 2.98 2.38 -
P/RPS 0.64 0.83 0.76 0.85 1.30 0.93 0.82 -4.04%
P/EPS 16.16 19.89 20.30 14.28 16.74 14.99 13.18 3.45%
EY 6.19 5.03 4.93 7.00 5.97 6.67 7.59 -3.33%
DY 0.00 0.00 0.00 1.71 1.12 1.68 2.10 -
P/NAPS 0.71 1.14 1.15 1.46 2.49 2.98 1.69 -13.45%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 28/11/16 26/11/15 27/11/14 22/11/13 26/11/12 -
Price 0.275 0.535 0.555 0.70 0.985 3.40 2.41 -
P/RPS 0.47 0.72 0.70 0.82 1.14 1.06 0.83 -9.03%
P/EPS 11.85 17.30 18.78 13.69 14.72 17.10 13.34 -1.95%
EY 8.44 5.78 5.32 7.30 6.79 5.85 7.49 2.00%
DY 0.00 0.00 0.00 1.79 1.27 1.47 2.07 -
P/NAPS 0.52 0.99 1.07 1.40 2.19 3.40 1.71 -17.98%

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