[BONIA] QoQ Annualized Quarter Result on 30-Jun-2019 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 41.51%
YoY- -8.88%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 411,320 444,622 376,440 462,259 464,461 462,860 396,740 2.43%
PBT 26,122 39,244 25,640 38,986 37,324 43,676 8,464 111.83%
Tax -10,170 -10,464 -6,992 -15,725 -16,896 -16,980 -3,412 106.97%
NP 15,952 28,780 18,648 23,261 20,428 26,696 5,052 115.07%
-
NP to SH 11,700 22,858 15,816 18,028 12,740 19,444 928 440.86%
-
Tax Rate 38.93% 26.66% 27.27% 40.33% 45.27% 38.88% 40.31% -
Total Cost 395,368 415,842 357,792 438,998 444,033 436,164 391,688 0.62%
-
Net Worth 372,274 380,856 377,071 378,757 370,599 370,599 426,995 -8.72%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 6,570 - - 4,018 - - - -
Div Payout % 56.16% - - 22.29% - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 372,274 380,856 377,071 378,757 370,599 370,599 426,995 -8.72%
NOSH 201,571 201,571 806,287 806,287 806,287 806,287 806,287 -60.28%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 3.88% 6.47% 4.95% 5.03% 4.40% 5.77% 1.27% -
ROE 3.14% 6.00% 4.19% 4.76% 3.44% 5.25% 0.22% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 208.68 225.26 47.67 57.52 57.65 57.45 49.24 161.65%
EPS 5.93 11.58 2.00 2.24 1.59 2.42 0.08 1659.97%
DPS 3.33 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 1.8887 1.9295 0.4775 0.4713 0.46 0.46 0.53 133.12%
Adjusted Per Share Value based on latest NOSH - 806,287
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 205.10 221.71 187.71 230.50 231.60 230.80 197.83 2.43%
EPS 5.83 11.40 7.89 8.99 6.35 9.70 0.46 442.75%
DPS 3.28 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.8563 1.8991 1.8802 1.8887 1.848 1.848 2.1292 -8.73%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.46 1.00 0.245 0.32 0.25 0.22 0.375 -
P/RPS 0.22 0.44 0.51 0.56 0.43 0.38 0.76 -56.20%
P/EPS 7.75 8.64 12.23 14.26 15.81 9.12 325.56 -91.70%
EY 12.90 11.58 8.17 7.01 6.33 10.97 0.31 1098.12%
DY 7.25 0.00 0.00 1.56 0.00 0.00 0.00 -
P/NAPS 0.24 0.52 0.51 0.68 0.54 0.48 0.71 -51.44%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 24/06/20 26/02/20 29/11/19 29/08/19 30/05/19 28/02/19 29/11/18 -
Price 0.555 0.85 0.25 0.265 0.30 0.245 0.275 -
P/RPS 0.27 0.38 0.52 0.46 0.52 0.43 0.56 -38.48%
P/EPS 9.35 7.34 12.48 11.81 18.97 10.15 238.74 -88.44%
EY 10.70 13.62 8.01 8.47 5.27 9.85 0.42 764.10%
DY 6.01 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 0.29 0.44 0.52 0.56 0.65 0.53 0.52 -32.22%

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