[BONIA] QoQ TTM Result on 30-Sep-2017 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -21.51%
YoY- 4.5%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 494,114 536,837 583,325 594,863 613,160 598,598 631,330 -15.11%
PBT 32,193 38,963 46,109 45,059 56,168 53,261 51,090 -26.56%
Tax -7,293 -11,654 -14,094 -13,649 -16,770 -16,832 -15,907 -40.62%
NP 24,900 27,309 32,015 31,410 39,398 36,429 35,183 -20.63%
-
NP to SH 19,785 22,272 25,748 24,908 31,734 27,832 27,477 -19.71%
-
Tax Rate 22.65% 29.91% 30.57% 30.29% 29.86% 31.60% 31.14% -
Total Cost 469,214 509,528 551,310 563,453 573,762 562,169 596,147 -14.79%
-
Net Worth 443,108 435,051 435,051 435,051 435,195 427,332 428,224 2.31%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 443,108 435,051 435,051 435,051 435,195 427,332 428,224 2.31%
NOSH 806,287 806,287 806,287 806,287 806,287 806,287 807,971 -0.13%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.04% 5.09% 5.49% 5.28% 6.43% 6.09% 5.57% -
ROE 4.47% 5.12% 5.92% 5.73% 7.29% 6.51% 6.42% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 61.33 66.63 72.40 73.84 76.08 74.24 78.14 -14.95%
EPS 2.46 2.76 3.20 3.09 3.94 3.45 3.40 -19.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.54 0.54 0.54 0.53 0.53 2.50%
Adjusted Per Share Value based on latest NOSH - 806,287
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 245.13 266.33 289.39 295.11 304.19 296.97 313.20 -15.11%
EPS 9.82 11.05 12.77 12.36 15.74 13.81 13.63 -19.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1983 2.1583 2.1583 2.1583 2.159 2.12 2.1244 2.31%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.42 0.46 0.505 0.615 0.615 0.665 0.58 -
P/RPS 0.68 0.69 0.70 0.83 0.81 0.90 0.74 -5.49%
P/EPS 17.10 16.64 15.80 19.89 15.62 19.26 17.06 0.15%
EY 5.85 6.01 6.33 5.03 6.40 5.19 5.86 -0.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.94 1.14 1.14 1.25 1.09 -21.42%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 05/10/18 30/05/18 27/02/18 29/11/17 30/08/17 25/05/17 27/02/17 -
Price 0.34 0.44 0.515 0.535 0.565 0.655 0.68 -
P/RPS 0.55 0.66 0.71 0.72 0.74 0.88 0.87 -26.40%
P/EPS 13.84 15.92 16.11 17.30 14.35 18.98 20.00 -21.81%
EY 7.22 6.28 6.21 5.78 6.97 5.27 5.00 27.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.81 0.95 0.99 1.05 1.24 1.28 -38.40%

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