[BONIA] QoQ TTM Result on 30-Jun-2020 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -83.89%
YoY- -84.59%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 261,005 283,712 328,865 344,960 422,355 453,092 457,136 -31.15%
PBT 9,903 8,251 12,459 10,814 31,003 37,188 43,698 -62.79%
Tax -4,123 -5,267 -7,276 -7,424 -11,099 -12,885 -17,038 -61.13%
NP 5,780 2,984 5,183 3,390 19,904 24,303 26,660 -63.87%
-
NP to SH 8,593 3,102 4,186 2,778 17,248 19,735 21,750 -46.12%
-
Tax Rate 41.63% 63.83% 58.40% 68.65% 35.80% 34.65% 38.99% -
Total Cost 255,225 280,728 323,682 341,570 402,451 428,789 430,476 -29.40%
-
Net Worth 357,645 374,132 367,812 367,584 372,274 380,856 377,071 -3.46%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 7,759 7,762 3,942 3,942 7,960 4,018 4,018 55.00%
Div Payout % 90.30% 250.23% 94.17% 141.90% 46.15% 20.36% 18.47% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 357,645 374,132 367,812 367,584 372,274 380,856 377,071 -3.46%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 806,287 -60.28%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 2.21% 1.05% 1.58% 0.98% 4.71% 5.36% 5.83% -
ROE 2.40% 0.83% 1.14% 0.76% 4.63% 5.18% 5.77% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 132.51 148.54 171.71 175.19 214.28 229.55 57.89 73.59%
EPS 4.36 1.62 2.19 1.41 8.75 10.00 2.75 35.92%
DPS 3.94 4.06 2.06 2.00 4.04 2.04 0.51 290.31%
NAPS 1.8157 1.9588 1.9205 1.8668 1.8887 1.9295 0.4775 143.42%
Adjusted Per Share Value based on latest NOSH - 201,571
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 130.15 141.47 163.99 172.01 210.61 225.93 227.95 -31.15%
EPS 4.28 1.55 2.09 1.39 8.60 9.84 10.85 -46.18%
DPS 3.87 3.87 1.97 1.97 3.97 2.00 2.00 55.21%
NAPS 1.7834 1.8656 1.8341 1.8329 1.8563 1.8991 1.8802 -3.45%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.86 0.84 0.53 0.55 0.46 1.00 0.245 -
P/RPS 0.65 0.57 0.31 0.31 0.21 0.44 0.42 33.76%
P/EPS 19.71 51.72 24.25 38.98 5.26 10.00 8.90 69.81%
EY 5.07 1.93 4.12 2.57 19.02 10.00 11.24 -41.15%
DY 4.58 4.84 3.88 3.64 8.78 2.04 2.08 69.17%
P/NAPS 0.47 0.43 0.28 0.29 0.24 0.52 0.51 -5.29%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 25/02/21 30/11/20 26/08/20 24/06/20 26/02/20 29/11/19 -
Price 0.89 0.785 0.795 0.55 0.555 0.85 0.25 -
P/RPS 0.67 0.53 0.46 0.31 0.26 0.37 0.43 34.36%
P/EPS 20.40 48.34 36.37 38.98 6.34 8.50 9.08 71.45%
EY 4.90 2.07 2.75 2.57 15.77 11.76 11.02 -41.71%
DY 4.43 5.18 2.59 3.64 7.28 2.39 2.04 67.61%
P/NAPS 0.49 0.40 0.41 0.29 0.29 0.44 0.52 -3.88%

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