[BONIA] YoY TTM Result on 30-Sep-2017 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -21.51%
YoY- 4.5%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 328,865 457,136 474,415 594,863 637,908 689,161 694,088 -11.69%
PBT 12,459 43,698 31,658 45,059 45,540 66,237 84,617 -27.31%
Tax -7,276 -17,038 -7,221 -13,649 -15,581 -20,032 -24,840 -18.49%
NP 5,183 26,660 24,437 31,410 29,959 46,205 59,777 -33.44%
-
NP to SH 4,186 21,750 18,697 24,908 23,835 41,240 53,860 -34.64%
-
Tax Rate 58.40% 38.99% 22.81% 30.29% 34.21% 30.24% 29.36% -
Total Cost 323,682 430,476 449,978 563,453 607,949 642,956 634,311 -10.59%
-
Net Worth 367,812 377,071 426,995 435,051 419,398 403,363 362,180 0.25%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 3,942 4,018 - - - 10,100 10,078 -14.46%
Div Payout % 94.17% 18.47% - - - 24.49% 18.71% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 367,812 377,071 426,995 435,051 419,398 403,363 362,180 0.25%
NOSH 201,571 806,287 806,287 806,287 806,534 806,727 804,844 -20.58%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 1.58% 5.83% 5.15% 5.28% 4.70% 6.70% 8.61% -
ROE 1.14% 5.77% 4.38% 5.73% 5.68% 10.22% 14.87% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 171.71 57.89 58.89 73.84 79.09 85.43 86.24 12.15%
EPS 2.19 2.75 2.32 3.09 2.96 5.11 6.69 -16.96%
DPS 2.06 0.51 0.00 0.00 0.00 1.25 1.25 8.67%
NAPS 1.9205 0.4775 0.53 0.54 0.52 0.50 0.45 27.33%
Adjusted Per Share Value based on latest NOSH - 806,287
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 163.99 227.95 236.56 296.63 318.09 343.65 346.10 -11.69%
EPS 2.09 10.85 9.32 12.42 11.89 20.56 26.86 -34.63%
DPS 1.97 2.00 0.00 0.00 0.00 5.04 5.03 -14.45%
NAPS 1.8341 1.8802 2.1292 2.1694 2.0913 2.0114 1.806 0.25%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.53 0.245 0.375 0.615 0.60 0.73 1.12 -
P/RPS 0.31 0.42 0.64 0.83 0.76 0.85 1.30 -21.23%
P/EPS 24.25 8.90 16.16 19.89 20.30 14.28 16.74 6.36%
EY 4.12 11.24 6.19 5.03 4.93 7.00 5.97 -5.98%
DY 3.88 2.08 0.00 0.00 0.00 1.71 1.12 22.98%
P/NAPS 0.28 0.51 0.71 1.14 1.15 1.46 2.49 -30.50%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 29/11/19 29/11/18 29/11/17 28/11/16 26/11/15 27/11/14 -
Price 0.795 0.25 0.275 0.535 0.555 0.70 0.985 -
P/RPS 0.46 0.43 0.47 0.72 0.70 0.82 1.14 -14.02%
P/EPS 36.37 9.08 11.85 17.30 18.78 13.69 14.72 16.25%
EY 2.75 11.02 8.44 5.78 5.32 7.30 6.79 -13.97%
DY 2.59 2.04 0.00 0.00 0.00 1.79 1.27 12.59%
P/NAPS 0.41 0.52 0.52 0.99 1.07 1.40 2.19 -24.34%

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