[BONIA] YoY TTM Result on 31-Dec-2016 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 15.28%
YoY- -21.25%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 453,092 446,316 583,325 631,330 686,487 688,895 663,436 -6.15%
PBT 37,188 30,080 46,109 51,090 60,254 73,499 85,785 -12.99%
Tax -12,885 -8,378 -14,094 -15,907 -19,950 -20,546 -27,784 -12.01%
NP 24,303 21,702 32,015 35,183 40,304 52,953 58,001 -13.49%
-
NP to SH 19,735 16,197 25,748 27,477 34,893 48,713 51,526 -14.77%
-
Tax Rate 34.65% 27.85% 30.57% 31.14% 33.11% 27.95% 32.39% -
Total Cost 428,789 424,614 551,310 596,147 646,183 635,942 605,435 -5.58%
-
Net Worth 380,856 370,599 435,051 428,224 403,655 362,485 201,505 11.18%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 4,018 - - - 10,100 10,078 10,071 -14.19%
Div Payout % 20.36% - - - 28.95% 20.69% 19.55% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 380,856 370,599 435,051 428,224 403,655 362,485 201,505 11.18%
NOSH 201,571 806,287 806,287 807,971 807,311 805,523 201,505 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.36% 4.86% 5.49% 5.57% 5.87% 7.69% 8.74% -
ROE 5.18% 4.37% 5.92% 6.42% 8.64% 13.44% 25.57% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 229.55 55.40 72.40 78.14 85.03 85.52 329.24 -5.83%
EPS 10.00 2.01 3.20 3.40 4.32 6.05 25.57 -14.47%
DPS 2.04 0.00 0.00 0.00 1.25 1.25 5.00 -13.87%
NAPS 1.9295 0.46 0.54 0.53 0.50 0.45 1.00 11.57%
Adjusted Per Share Value based on latest NOSH - 807,971
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 224.78 221.42 289.39 313.20 340.57 341.76 329.13 -6.15%
EPS 9.79 8.04 12.77 13.63 17.31 24.17 25.56 -14.77%
DPS 1.99 0.00 0.00 0.00 5.01 5.00 5.00 -14.22%
NAPS 1.8894 1.8385 2.1583 2.1244 2.0025 1.7983 0.9997 11.18%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.00 0.22 0.505 0.58 0.705 0.955 3.75 -
P/RPS 0.44 0.40 0.70 0.74 0.83 1.12 1.14 -14.66%
P/EPS 10.00 10.94 15.80 17.06 16.31 15.79 14.67 -6.18%
EY 10.00 9.14 6.33 5.86 6.13 6.33 6.82 6.58%
DY 2.04 0.00 0.00 0.00 1.77 1.31 1.33 7.38%
P/NAPS 0.52 0.48 0.94 1.09 1.41 2.12 3.75 -28.04%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 28/02/19 27/02/18 27/02/17 25/02/16 25/02/15 25/02/14 -
Price 0.85 0.245 0.515 0.68 0.665 0.975 3.75 -
P/RPS 0.37 0.44 0.71 0.87 0.78 1.14 1.14 -17.09%
P/EPS 8.50 12.19 16.11 20.00 15.39 16.12 14.67 -8.69%
EY 11.76 8.21 6.21 5.00 6.50 6.20 6.82 9.50%
DY 2.39 0.00 0.00 0.00 1.88 1.28 1.33 10.25%
P/NAPS 0.44 0.53 0.95 1.28 1.33 2.17 3.75 -30.01%

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