[BONIA] QoQ TTM Result on 30-Sep-2018 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -5.5%
YoY- -24.94%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 462,211 459,008 446,316 474,415 494,114 536,837 583,325 -14.40%
PBT 39,404 33,554 30,080 31,658 32,193 38,963 46,109 -9.97%
Tax -16,143 -12,137 -8,378 -7,221 -7,293 -11,654 -14,094 9.49%
NP 23,261 21,417 21,702 24,437 24,900 27,309 32,015 -19.22%
-
NP to SH 18,028 14,748 16,197 18,697 19,785 22,272 25,748 -21.20%
-
Tax Rate 40.97% 36.17% 27.85% 22.81% 22.65% 29.91% 30.57% -
Total Cost 438,950 437,591 424,614 449,978 469,214 509,528 551,310 -14.13%
-
Net Worth 378,757 370,599 370,599 426,995 443,108 435,051 435,051 -8.84%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 4,018 - - - - - - -
Div Payout % 22.29% - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 378,757 370,599 370,599 426,995 443,108 435,051 435,051 -8.84%
NOSH 806,287 806,287 806,287 806,287 806,287 806,287 806,287 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.03% 4.67% 4.86% 5.15% 5.04% 5.09% 5.49% -
ROE 4.76% 3.98% 4.37% 4.38% 4.47% 5.12% 5.92% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 57.51 56.97 55.40 58.89 61.33 66.63 72.40 -14.26%
EPS 2.24 1.83 2.01 2.32 2.46 2.76 3.20 -21.21%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4713 0.46 0.46 0.53 0.55 0.54 0.54 -8.69%
Adjusted Per Share Value based on latest NOSH - 806,287
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 229.30 227.71 221.42 235.36 245.13 266.33 289.39 -14.40%
EPS 8.94 7.32 8.04 9.28 9.82 11.05 12.77 -21.20%
DPS 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.879 1.8385 1.8385 2.1183 2.1983 2.1583 2.1583 -8.84%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.32 0.25 0.22 0.375 0.42 0.46 0.505 -
P/RPS 0.56 0.44 0.40 0.64 0.68 0.69 0.70 -13.85%
P/EPS 14.26 13.66 10.94 16.16 17.10 16.64 15.80 -6.62%
EY 7.01 7.32 9.14 6.19 5.85 6.01 6.33 7.05%
DY 1.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.54 0.48 0.71 0.76 0.85 0.94 -19.46%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 28/02/19 29/11/18 05/10/18 30/05/18 27/02/18 -
Price 0.265 0.30 0.245 0.275 0.34 0.44 0.515 -
P/RPS 0.46 0.53 0.44 0.47 0.55 0.66 0.71 -25.18%
P/EPS 11.81 16.39 12.19 11.85 13.84 15.92 16.11 -18.74%
EY 8.47 6.10 8.21 8.44 7.22 6.28 6.21 23.05%
DY 1.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.53 0.52 0.62 0.81 0.95 -29.76%

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