Highlights

[BONIA] YoY Quarter Result on 2018-06-30 [#4]

Stock [BONIA]: BONIA CORP BHD
Announcement Date 05-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     305.07%    YoY -     -32.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 110,662 153,385 159,834 148,306 165,859 154,678 138,204 -3.63%
  YoY % -27.85% -4.03% 7.77% -10.58% 7.23% 11.92% -
  Horiz. % 80.07% 110.98% 115.65% 107.31% 120.01% 111.92% 100.00%
PBT 5,561 12,331 8,561 9,489 11,593 13,274 1,669 22.20%
  YoY % -54.90% 44.04% -9.78% -18.15% -12.66% 695.33% -
  Horiz. % 333.19% 738.83% 512.94% 568.54% 694.61% 795.33% 100.00%
Tax 535 -3,826 -3,025 -3,134 -2,441 -5,540 -2,073 -
  YoY % 113.98% -26.48% 3.48% -28.39% 55.94% -167.25% -
  Horiz. % -25.81% 184.56% 145.92% 151.18% 117.75% 267.25% 100.00%
NP 6,096 8,505 5,536 6,355 9,152 7,734 -404 -
  YoY % -28.32% 53.63% -12.89% -30.56% 18.33% 2,014.36% -
  Horiz. % -1,508.91% -2,105.20% -1,370.30% -1,573.02% -2,265.35% -1,914.36% 100.00%
NP to SH 5,193 7,680 3,778 4,382 8,917 5,278 972 32.20%
  YoY % -32.38% 103.28% -13.78% -50.86% 68.95% 443.00% -
  Horiz. % 534.26% 790.12% 388.68% 450.82% 917.39% 543.00% 100.00%
Tax Rate -9.62 % 31.03 % 35.33 % 33.03 % 21.06 % 41.74 % 124.21 % -
  YoY % -131.00% -12.17% 6.96% 56.84% -49.54% -66.40% -
  Horiz. % -7.74% 24.98% 28.44% 26.59% 16.96% 33.60% 100.00%
Total Cost 104,566 144,880 154,298 141,951 156,707 146,944 138,608 -4.59%
  YoY % -27.83% -6.10% 8.70% -9.42% 6.64% 6.01% -
  Horiz. % 75.44% 104.52% 111.32% 102.41% 113.06% 106.01% 100.00%
Net Worth 443,108 435,195 404,215 387,868 1,386,863 201,428 203,076 13.88%
  YoY % 1.82% 7.66% 4.21% -72.03% 588.51% -0.81% -
  Horiz. % 218.20% 214.30% 199.05% 191.00% 682.93% 99.19% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 10,100 10,078 10,071 10,153 -
  YoY % 0.00% 0.00% 0.00% 0.22% 0.07% -0.81% -
  Horiz. % 0.00% 0.00% 0.00% 99.48% 99.26% 99.19% 100.00%
Div Payout % - % - % - % 230.51 % 113.03 % 190.82 % 1,044.63 % -
  YoY % 0.00% 0.00% 0.00% 103.94% -40.77% -81.73% -
  Horiz. % 0.00% 0.00% 0.00% 22.07% 10.82% 18.27% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 443,108 435,195 404,215 387,868 1,386,863 201,428 203,076 13.88%
  YoY % 1.82% 7.66% 4.21% -72.03% 588.51% -0.81% -
  Horiz. % 218.20% 214.30% 199.05% 191.00% 682.93% 99.19% 100.00%
NOSH 805,651 805,917 808,431 808,059 806,315 201,428 203,076 25.81%
  YoY % -0.03% -0.31% 0.05% 0.22% 300.30% -0.81% -
  Horiz. % 396.72% 396.85% 398.09% 397.91% 397.05% 99.19% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.51 % 5.54 % 3.46 % 4.29 % 5.52 % 5.00 % -0.29 % -
  YoY % -0.54% 60.12% -19.35% -22.28% 10.40% 1,824.14% -
  Horiz. % -1,900.00% -1,910.34% -1,193.10% -1,479.31% -1,903.45% -1,724.14% 100.00%
ROE 1.17 % 1.76 % 0.93 % 1.13 % 0.64 % 2.62 % 0.48 % 16.00%
  YoY % -33.52% 89.25% -17.70% 76.56% -75.57% 445.83% -
  Horiz. % 243.75% 366.67% 193.75% 235.42% 133.33% 545.83% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.74 19.03 19.77 18.35 20.57 76.79 68.06 -23.40%
  YoY % -27.80% -3.74% 7.74% -10.79% -73.21% 12.83% -
  Horiz. % 20.19% 27.96% 29.05% 26.96% 30.22% 112.83% 100.00%
EPS 0.65 0.95 0.47 0.54 1.11 0.65 0.48 5.18%
  YoY % -31.58% 102.13% -12.96% -51.35% 70.77% 35.42% -
  Horiz. % 135.42% 197.92% 97.92% 112.50% 231.25% 135.42% 100.00%
DPS 0.00 0.00 0.00 1.25 1.25 5.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -75.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 25.00% 25.00% 100.00% 100.00%
NAPS 0.5500 0.5400 0.5000 0.4800 1.7200 1.0000 1.0000 -9.48%
  YoY % 1.85% 8.00% 4.17% -72.09% 72.00% 0.00% -
  Horiz. % 55.00% 54.00% 50.00% 48.00% 172.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,160,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.72 19.02 19.82 18.39 20.57 19.18 17.14 -3.64%
  YoY % -27.87% -4.04% 7.78% -10.60% 7.25% 11.90% -
  Horiz. % 80.05% 110.97% 115.64% 107.29% 120.01% 111.90% 100.00%
EPS 0.64 0.95 0.47 0.54 1.11 0.65 0.12 32.16%
  YoY % -32.63% 102.13% -12.96% -51.35% 70.77% 441.67% -
  Horiz. % 533.33% 791.67% 391.67% 450.00% 925.00% 541.67% 100.00%
DPS 0.00 0.00 0.00 1.25 1.25 1.25 1.26 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.79% -
  Horiz. % 0.00% 0.00% 0.00% 99.21% 99.21% 99.21% 100.00%
NAPS 0.5496 0.5398 0.5013 0.4811 1.7201 0.2498 0.2519 13.88%
  YoY % 1.82% 7.68% 4.20% -72.03% 588.59% -0.83% -
  Horiz. % 218.18% 214.29% 199.01% 190.99% 682.85% 99.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.4200 0.6150 0.5700 0.9500 5.3500 2.4000 2.1800 -
P/RPS 3.06 3.23 2.88 5.18 26.01 3.13 3.20 -0.74%
  YoY % -5.26% 12.15% -44.40% -80.08% 730.99% -2.19% -
  Horiz. % 95.62% 100.94% 90.00% 161.88% 812.81% 97.81% 100.00%
P/EPS 65.16 64.54 121.97 175.18 483.77 91.59 455.46 -27.67%
  YoY % 0.96% -47.09% -30.37% -63.79% 428.19% -79.89% -
  Horiz. % 14.31% 14.17% 26.78% 38.46% 106.22% 20.11% 100.00%
EY 1.53 1.55 0.82 0.57 0.21 1.09 0.22 38.14%
  YoY % -1.29% 89.02% 43.86% 171.43% -80.73% 395.45% -
  Horiz. % 695.45% 704.55% 372.73% 259.09% 95.45% 495.45% 100.00%
DY 0.00 0.00 0.00 1.32 0.23 2.08 2.29 -
  YoY % 0.00% 0.00% 0.00% 473.91% -88.94% -9.17% -
  Horiz. % 0.00% 0.00% 0.00% 57.64% 10.04% 90.83% 100.00%
P/NAPS 0.76 1.14 1.14 1.98 3.11 2.40 2.18 -16.10%
  YoY % -33.33% 0.00% -42.42% -36.33% 29.58% 10.09% -
  Horiz. % 34.86% 52.29% 52.29% 90.83% 142.66% 110.09% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 05/10/18 30/08/17 29/08/16 28/08/15 28/08/14 30/08/13 30/08/12 -
Price 0.3400 0.5650 0.5600 0.7050 1.2400 3.0000 2.6400 -
P/RPS 2.48 2.97 2.83 3.84 6.03 3.91 3.88 -7.19%
  YoY % -16.50% 4.95% -26.30% -36.32% 54.22% 0.77% -
  Horiz. % 63.92% 76.55% 72.94% 98.97% 155.41% 100.77% 100.00%
P/EPS 52.75 59.29 119.83 130.01 112.13 114.49 551.57 -32.36%
  YoY % -11.03% -50.52% -7.83% 15.95% -2.06% -79.24% -
  Horiz. % 9.56% 10.75% 21.73% 23.57% 20.33% 20.76% 100.00%
EY 1.90 1.69 0.83 0.77 0.89 0.87 0.18 48.08%
  YoY % 12.43% 103.61% 7.79% -13.48% 2.30% 383.33% -
  Horiz. % 1,055.56% 938.89% 461.11% 427.78% 494.44% 483.33% 100.00%
DY 0.00 0.00 0.00 1.77 1.01 1.67 1.89 -
  YoY % 0.00% 0.00% 0.00% 75.25% -39.52% -11.64% -
  Horiz. % 0.00% 0.00% 0.00% 93.65% 53.44% 88.36% 100.00%
P/NAPS 0.62 1.05 1.12 1.47 0.72 3.00 2.64 -21.44%
  YoY % -40.95% -6.25% -23.81% 104.17% -76.00% 13.64% -
  Horiz. % 23.48% 39.77% 42.42% 55.68% 27.27% 113.64% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 
Partners & Brokers