[BONIA] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -15.42%
YoY- -49.23%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 618,126 548,724 665,438 674,138 686,342 658,844 695,329 -7.51%
PBT 68,020 55,040 45,093 49,161 56,704 54,608 72,706 -4.32%
Tax -20,162 -16,184 -15,785 -17,096 -20,042 -17,248 -21,910 -5.36%
NP 47,858 38,856 29,308 32,065 36,662 37,360 50,796 -3.87%
-
NP to SH 38,592 32,584 24,369 27,713 32,764 35,496 45,324 -10.12%
-
Tax Rate 29.64% 29.40% 35.01% 34.78% 35.34% 31.59% 30.14% -
Total Cost 570,268 509,868 636,130 642,073 649,680 621,484 644,533 -7.80%
-
Net Worth 427,902 419,398 403,042 402,810 403,497 403,363 386,971 6.90%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - 10,077 -
Div Payout % - - - - - - 22.23% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 427,902 419,398 403,042 402,810 403,497 403,363 386,971 6.90%
NOSH 807,363 806,534 806,084 805,620 806,995 806,727 806,191 0.09%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.74% 7.08% 4.40% 4.76% 5.34% 5.67% 7.31% -
ROE 9.02% 7.77% 6.05% 6.88% 8.12% 8.80% 11.71% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 76.56 68.03 82.55 83.68 85.05 81.67 86.25 -7.60%
EPS 4.78 4.04 3.02 3.44 4.06 4.40 5.62 -10.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.53 0.52 0.50 0.50 0.50 0.50 0.48 6.79%
Adjusted Per Share Value based on latest NOSH - 800,545
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 306.65 272.22 330.12 334.44 340.50 326.85 344.95 -7.51%
EPS 19.15 16.16 12.09 13.75 16.25 17.61 22.49 -10.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.1228 2.0806 1.9995 1.9983 2.0018 2.0011 1.9198 6.89%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.58 0.60 0.57 0.645 0.705 0.73 0.95 -
P/RPS 0.76 0.88 0.69 0.77 0.83 0.89 1.10 -21.75%
P/EPS 12.13 14.85 18.85 18.75 17.36 16.59 16.90 -19.75%
EY 8.24 6.73 5.30 5.33 5.76 6.03 5.92 24.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
P/NAPS 1.09 1.15 1.14 1.29 1.41 1.46 1.98 -32.70%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 28/11/16 29/08/16 25/05/16 25/02/16 26/11/15 28/08/15 -
Price 0.655 0.555 0.56 0.565 0.665 0.70 0.705 -
P/RPS 0.86 0.82 0.68 0.68 0.78 0.86 0.82 3.21%
P/EPS 13.70 13.74 18.52 16.42 16.38 15.91 12.54 6.04%
EY 7.30 7.28 5.40 6.09 6.11 6.29 7.97 -5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.77 -
P/NAPS 1.24 1.07 1.12 1.13 1.33 1.40 1.47 -10.67%

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