Highlights

[BONIA] YoY Quarter Result on 2020-06-30 [#4]

Stock [BONIA]: BONIA CORP BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     -125.96%    YoY -     -170.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 36,470 113,865 110,662 153,385 159,834 148,306 165,859 -22.29%
  YoY % -67.97% 2.89% -27.85% -4.03% 7.77% -10.58% -
  Horiz. % 21.99% 68.65% 66.72% 92.48% 96.37% 89.42% 100.00%
PBT -8,778 11,411 5,561 12,331 8,561 9,489 11,593 -
  YoY % -176.93% 105.20% -54.90% 44.04% -9.78% -18.15% -
  Horiz. % -75.72% 98.43% 47.97% 106.37% 73.85% 81.85% 100.00%
Tax 204 -3,471 535 -3,826 -3,025 -3,134 -2,441 -
  YoY % 105.88% -748.79% 113.98% -26.48% 3.48% -28.39% -
  Horiz. % -8.36% 142.20% -21.92% 156.74% 123.92% 128.39% 100.00%
NP -8,574 7,940 6,096 8,505 5,536 6,355 9,152 -
  YoY % -207.98% 30.25% -28.32% 53.63% -12.89% -30.56% -
  Horiz. % -93.68% 86.76% 66.61% 92.93% 60.49% 69.44% 100.00%
NP to SH -5,997 8,473 5,193 7,680 3,778 4,382 8,917 -
  YoY % -170.78% 63.16% -32.38% 103.28% -13.78% -50.86% -
  Horiz. % -67.25% 95.02% 58.24% 86.13% 42.37% 49.14% 100.00%
Tax Rate - % 30.42 % -9.62 % 31.03 % 35.33 % 33.03 % 21.06 % -
  YoY % 0.00% 416.22% -131.00% -12.17% 6.96% 56.84% -
  Horiz. % 0.00% 144.44% -45.68% 147.34% 167.76% 156.84% 100.00%
Total Cost 45,044 105,925 104,566 144,880 154,298 141,951 156,707 -18.75%
  YoY % -57.48% 1.30% -27.83% -6.10% 8.70% -9.42% -
  Horiz. % 28.74% 67.59% 66.73% 92.45% 98.46% 90.58% 100.00%
Net Worth 367,584 378,757 443,108 435,195 404,215 387,868 1,386,863 -19.84%
  YoY % -2.95% -14.52% 1.82% 7.66% 4.21% -72.03% -
  Horiz. % 26.50% 27.31% 31.95% 31.38% 29.15% 27.97% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 4,018 - - - 10,100 10,078 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.22% -
  Horiz. % 0.00% 39.87% 0.00% 0.00% 0.00% 100.22% 100.00%
Div Payout % - % 47.42 % - % - % - % 230.51 % 113.03 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 103.94% -
  Horiz. % 0.00% 41.95% 0.00% 0.00% 0.00% 203.94% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 367,584 378,757 443,108 435,195 404,215 387,868 1,386,863 -19.84%
  YoY % -2.95% -14.52% 1.82% 7.66% 4.21% -72.03% -
  Horiz. % 26.50% 27.31% 31.95% 31.38% 29.15% 27.97% 100.00%
NOSH 196,906 803,644 805,651 805,917 808,431 808,059 806,315 -20.92%
  YoY % -75.50% -0.25% -0.03% -0.31% 0.05% 0.22% -
  Horiz. % 24.42% 99.67% 99.92% 99.95% 100.26% 100.22% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -23.51 % 6.97 % 5.51 % 5.54 % 3.46 % 4.29 % 5.52 % -
  YoY % -437.30% 26.50% -0.54% 60.12% -19.35% -22.28% -
  Horiz. % -425.91% 126.27% 99.82% 100.36% 62.68% 77.72% 100.00%
ROE -1.63 % 2.24 % 1.17 % 1.76 % 0.93 % 1.13 % 0.64 % -
  YoY % -172.77% 91.45% -33.52% 89.25% -17.70% 76.56% -
  Horiz. % -254.69% 350.00% 182.81% 275.00% 145.31% 176.56% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 18.52 14.17 13.74 19.03 19.77 18.35 20.57 -1.73%
  YoY % 30.70% 3.13% -27.80% -3.74% 7.74% -10.79% -
  Horiz. % 90.03% 68.89% 66.80% 92.51% 96.11% 89.21% 100.00%
EPS -3.05 1.05 0.65 0.95 0.47 0.54 1.11 -
  YoY % -390.48% 61.54% -31.58% 102.13% -12.96% -51.35% -
  Horiz. % -274.77% 94.59% 58.56% 85.59% 42.34% 48.65% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 1.25 1.25 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 40.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.8668 0.4713 0.5500 0.5400 0.5000 0.4800 1.7200 1.37%
  YoY % 296.10% -14.31% 1.85% 8.00% 4.17% -72.09% -
  Horiz. % 108.53% 27.40% 31.98% 31.40% 29.07% 27.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,571
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 18.09 56.49 54.90 76.09 79.29 73.57 82.28 -22.29%
  YoY % -67.98% 2.90% -27.85% -4.04% 7.77% -10.59% -
  Horiz. % 21.99% 68.66% 66.72% 92.48% 96.37% 89.41% 100.00%
EPS -2.98 4.20 2.58 3.81 1.87 2.17 4.42 -
  YoY % -170.95% 62.79% -32.28% 103.74% -13.82% -50.90% -
  Horiz. % -67.42% 95.02% 58.37% 86.20% 42.31% 49.10% 100.00%
DPS 0.00 1.99 0.00 0.00 0.00 5.01 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.20% -
  Horiz. % 0.00% 39.80% 0.00% 0.00% 0.00% 100.20% 100.00%
NAPS 1.8236 1.8790 2.1983 2.1590 2.0053 1.9242 6.8802 -19.84%
  YoY % -2.95% -14.52% 1.82% 7.66% 4.21% -72.03% -
  Horiz. % 26.51% 27.31% 31.95% 31.38% 29.15% 27.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.5500 0.3200 0.4200 0.6150 0.5700 0.9500 5.3500 -
P/RPS 2.97 2.26 3.06 3.23 2.88 5.18 26.01 -30.32%
  YoY % 31.42% -26.14% -5.26% 12.15% -44.40% -80.08% -
  Horiz. % 11.42% 8.69% 11.76% 12.42% 11.07% 19.92% 100.00%
P/EPS -18.06 30.35 65.16 64.54 121.97 175.18 483.77 -
  YoY % -159.51% -53.42% 0.96% -47.09% -30.37% -63.79% -
  Horiz. % -3.73% 6.27% 13.47% 13.34% 25.21% 36.21% 100.00%
EY -5.54 3.29 1.53 1.55 0.82 0.57 0.21 -
  YoY % -268.39% 115.03% -1.29% 89.02% 43.86% 171.43% -
  Horiz. % -2,638.10% 1,566.67% 728.57% 738.10% 390.48% 271.43% 100.00%
DY 0.00 1.56 0.00 0.00 0.00 1.32 0.23 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 473.91% -
  Horiz. % 0.00% 678.26% 0.00% 0.00% 0.00% 573.91% 100.00%
P/NAPS 0.29 0.68 0.76 1.14 1.14 1.98 3.11 -32.64%
  YoY % -57.35% -10.53% -33.33% 0.00% -42.42% -36.33% -
  Horiz. % 9.32% 21.86% 24.44% 36.66% 36.66% 63.67% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 29/08/19 05/10/18 30/08/17 29/08/16 28/08/15 28/08/14 -
Price 0.5500 0.2650 0.3400 0.5650 0.5600 0.7050 1.2400 -
P/RPS 2.97 1.87 2.48 2.97 2.83 3.84 6.03 -11.12%
  YoY % 58.82% -24.60% -16.50% 4.95% -26.30% -36.32% -
  Horiz. % 49.25% 31.01% 41.13% 49.25% 46.93% 63.68% 100.00%
P/EPS -18.06 25.13 52.75 59.29 119.83 130.01 112.13 -
  YoY % -171.87% -52.36% -11.03% -50.52% -7.83% 15.95% -
  Horiz. % -16.11% 22.41% 47.04% 52.88% 106.87% 115.95% 100.00%
EY -5.54 3.98 1.90 1.69 0.83 0.77 0.89 -
  YoY % -239.20% 109.47% 12.43% 103.61% 7.79% -13.48% -
  Horiz. % -622.47% 447.19% 213.48% 189.89% 93.26% 86.52% 100.00%
DY 0.00 1.89 0.00 0.00 0.00 1.77 1.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 75.25% -
  Horiz. % 0.00% 187.13% 0.00% 0.00% 0.00% 175.25% 100.00%
P/NAPS 0.29 0.56 0.62 1.05 1.12 1.47 0.72 -14.05%
  YoY % -48.21% -9.68% -40.95% -6.25% -23.81% 104.17% -
  Horiz. % 40.28% 77.78% 86.11% 145.83% 155.56% 204.17% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS