[BONIA] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -9.01%
YoY- -23.43%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 665,438 653,910 686,487 689,161 695,329 712,882 688,895 -2.28%
PBT 45,432 46,360 60,254 66,237 72,706 74,810 73,499 -27.45%
Tax -15,847 -15,956 -19,950 -20,032 -21,910 -21,217 -20,546 -15.90%
NP 29,585 30,404 40,304 46,205 50,796 53,593 52,953 -32.18%
-
NP to SH 24,563 25,167 34,893 41,240 45,324 49,859 48,713 -36.67%
-
Tax Rate 34.88% 34.42% 33.11% 30.24% 30.14% 28.36% 27.95% -
Total Cost 635,853 623,506 646,183 642,956 644,533 659,289 635,942 -0.00%
-
Net Worth 404,215 400,272 403,655 403,363 387,868 379,464 362,485 7.54%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 10,100 10,100 10,100 10,100 10,078 10,078 -
Div Payout % - 40.13% 28.95% 24.49% 22.29% 20.21% 20.69% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 404,215 400,272 403,655 403,363 387,868 379,464 362,485 7.54%
NOSH 808,431 800,545 807,311 806,727 808,059 807,371 805,523 0.24%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.45% 4.65% 5.87% 6.70% 7.31% 7.52% 7.69% -
ROE 6.08% 6.29% 8.64% 10.22% 11.69% 13.14% 13.44% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 82.31 81.68 85.03 85.43 86.05 88.30 85.52 -2.52%
EPS 3.04 3.14 4.32 5.11 5.61 6.18 6.05 -36.82%
DPS 0.00 1.25 1.25 1.25 1.25 1.25 1.25 -
NAPS 0.50 0.50 0.50 0.50 0.48 0.47 0.45 7.28%
Adjusted Per Share Value based on latest NOSH - 806,727
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 330.12 324.41 340.57 341.89 344.95 353.66 341.76 -2.28%
EPS 12.19 12.49 17.31 20.46 22.49 24.74 24.17 -36.66%
DPS 0.00 5.01 5.01 5.01 5.01 5.00 5.00 -
NAPS 2.0053 1.9858 2.0025 2.0011 1.9242 1.8825 1.7983 7.54%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.57 0.645 0.705 0.73 0.95 1.11 0.955 -
P/RPS 0.69 0.79 0.83 0.85 1.10 1.26 1.12 -27.61%
P/EPS 18.76 20.52 16.31 14.28 16.94 17.97 15.79 12.18%
EY 5.33 4.87 6.13 7.00 5.90 5.56 6.33 -10.83%
DY 0.00 1.94 1.77 1.71 1.32 1.13 1.31 -
P/NAPS 1.14 1.29 1.41 1.46 1.98 2.36 2.12 -33.89%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 25/02/16 26/11/15 28/08/15 26/05/15 25/02/15 -
Price 0.56 0.565 0.665 0.70 0.705 1.06 0.975 -
P/RPS 0.68 0.69 0.78 0.82 0.82 1.20 1.14 -29.16%
P/EPS 18.43 17.97 15.39 13.69 12.57 17.16 16.12 9.34%
EY 5.43 5.56 6.50 7.30 7.96 5.83 6.20 -8.46%
DY 0.00 2.21 1.88 1.79 1.77 1.18 1.28 -
P/NAPS 1.12 1.13 1.33 1.40 1.47 2.26 2.17 -35.68%

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