[BONIA] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -48.81%
YoY- -8.16%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 322,126 312,060 344,960 411,320 444,622 376,440 462,259 -21.31%
PBT 34,118 32,220 10,814 26,122 39,244 25,640 38,986 -8.47%
Tax -6,150 -6,400 -7,424 -10,170 -10,464 -6,992 -15,725 -46.36%
NP 27,968 25,820 3,390 15,952 28,780 18,648 23,261 13.00%
-
NP to SH 23,506 21,448 2,778 11,700 22,858 15,816 18,028 19.25%
-
Tax Rate 18.03% 19.86% 68.65% 38.93% 26.66% 27.27% 40.33% -
Total Cost 294,158 286,240 341,570 395,368 415,842 357,792 438,998 -23.33%
-
Net Worth 374,132 367,812 367,584 372,274 380,856 377,071 378,757 -0.81%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 7,640 - 4,922 6,570 - - 4,018 53.18%
Div Payout % 32.50% - 177.20% 56.16% - - 22.29% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 374,132 367,812 367,584 372,274 380,856 377,071 378,757 -0.81%
NOSH 201,571 201,571 201,571 201,571 201,571 806,287 806,287 -60.14%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.68% 8.27% 0.98% 3.88% 6.47% 4.95% 5.03% -
ROE 6.28% 5.83% 0.76% 3.14% 6.00% 4.19% 4.76% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 168.65 162.94 175.19 208.68 225.26 47.67 57.52 104.18%
EPS 12.30 11.20 1.41 5.93 11.58 2.00 2.24 209.64%
DPS 4.00 0.00 2.50 3.33 0.00 0.00 0.50 297.48%
NAPS 1.9588 1.9205 1.8668 1.8887 1.9295 0.4775 0.4713 157.38%
Adjusted Per Share Value based on latest NOSH - 201,571
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 159.81 154.81 171.14 204.06 220.58 186.75 229.33 -21.31%
EPS 11.66 10.64 1.38 5.80 11.34 7.85 8.94 19.27%
DPS 3.79 0.00 2.44 3.26 0.00 0.00 1.99 53.34%
NAPS 1.8561 1.8247 1.8236 1.8469 1.8894 1.8707 1.879 -0.81%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.84 0.53 0.55 0.46 1.00 0.245 0.32 -
P/RPS 0.50 0.33 0.31 0.22 0.44 0.51 0.56 -7.24%
P/EPS 6.83 4.73 38.98 7.75 8.64 12.23 14.26 -38.64%
EY 14.65 21.13 2.57 12.90 11.58 8.17 7.01 63.09%
DY 4.76 0.00 4.55 7.25 0.00 0.00 1.56 109.66%
P/NAPS 0.43 0.28 0.29 0.24 0.52 0.51 0.68 -26.22%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 30/11/20 26/08/20 24/06/20 26/02/20 29/11/19 29/08/19 -
Price 0.785 0.795 0.55 0.555 0.85 0.25 0.265 -
P/RPS 0.47 0.49 0.31 0.27 0.38 0.52 0.46 1.43%
P/EPS 6.38 7.10 38.98 9.35 7.34 12.48 11.81 -33.54%
EY 15.68 14.09 2.57 10.70 13.62 8.01 8.47 50.48%
DY 5.10 0.00 4.55 6.01 0.00 0.00 1.89 93.24%
P/NAPS 0.40 0.41 0.29 0.29 0.44 0.52 0.56 -20.01%

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