[BONIA] YoY TTM Result on 30-Sep-2020 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 50.68%
YoY- -80.75%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 402,533 381,907 241,657 328,865 457,136 474,415 594,863 -6.29%
PBT 69,487 77,639 10,562 12,459 43,698 31,658 45,059 7.48%
Tax -14,528 -3,395 -5,870 -7,276 -17,038 -7,221 -13,649 1.04%
NP 54,959 74,244 4,692 5,183 26,660 24,437 31,410 9.76%
-
NP to SH 48,799 64,065 3,669 4,186 21,750 18,697 24,908 11.85%
-
Tax Rate 20.91% 4.37% 55.58% 58.40% 38.99% 22.81% 30.29% -
Total Cost 347,574 307,663 236,965 323,682 430,476 449,978 563,453 -7.73%
-
Net Worth 422,873 389,588 359,620 367,812 377,071 426,995 435,051 -0.47%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 24,119 38,189 11,779 3,942 4,018 - - -
Div Payout % 49.43% 59.61% 321.05% 94.17% 18.47% - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 422,873 389,588 359,620 367,812 377,071 426,995 435,051 -0.47%
NOSH 201,571 201,571 201,571 201,571 806,287 806,287 806,287 -20.62%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 13.65% 19.44% 1.94% 1.58% 5.83% 5.15% 5.28% -
ROE 11.54% 16.44% 1.02% 1.14% 5.77% 4.38% 5.73% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 200.27 190.01 120.23 171.71 57.89 58.89 73.84 18.08%
EPS 24.28 31.87 1.83 2.19 2.75 2.32 3.09 40.97%
DPS 12.00 19.00 5.86 2.06 0.51 0.00 0.00 -
NAPS 2.1039 1.9383 1.7892 1.9205 0.4775 0.53 0.54 25.42%
Adjusted Per Share Value based on latest NOSH - 201,571
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 200.72 190.44 120.50 163.99 227.95 236.56 296.63 -6.29%
EPS 24.33 31.95 1.83 2.09 10.85 9.32 12.42 11.85%
DPS 12.03 19.04 5.87 1.97 2.00 0.00 0.00 -
NAPS 2.1086 1.9427 1.7932 1.8341 1.8802 2.1292 2.1694 -0.47%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.79 1.93 0.855 0.53 0.245 0.375 0.615 -
P/RPS 0.89 1.02 0.71 0.31 0.42 0.64 0.83 1.16%
P/EPS 7.37 6.06 46.84 24.25 8.90 16.16 19.89 -15.24%
EY 13.56 16.51 2.13 4.12 11.24 6.19 5.03 17.96%
DY 6.70 9.84 6.85 3.88 2.08 0.00 0.00 -
P/NAPS 0.85 1.00 0.48 0.28 0.51 0.71 1.14 -4.77%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 29/11/18 29/11/17 -
Price 1.71 2.09 0.82 0.795 0.25 0.275 0.535 -
P/RPS 0.85 1.10 0.68 0.46 0.43 0.47 0.72 2.80%
P/EPS 7.04 6.56 44.92 36.37 9.08 11.85 17.30 -13.91%
EY 14.20 15.25 2.23 2.75 11.02 8.44 5.78 16.15%
DY 7.02 9.09 7.15 2.59 2.04 0.00 0.00 -
P/NAPS 0.81 1.08 0.46 0.41 0.52 0.52 0.99 -3.28%

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