[BONIA] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -8.95%
YoY- -33.78%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 453,092 457,136 462,211 459,008 446,316 474,415 494,114 -5.59%
PBT 37,188 43,698 39,404 33,554 30,080 31,658 32,193 10.06%
Tax -12,885 -17,038 -16,143 -12,137 -8,378 -7,221 -7,293 45.99%
NP 24,303 26,660 23,261 21,417 21,702 24,437 24,900 -1.60%
-
NP to SH 19,735 21,750 18,028 14,748 16,197 18,697 19,785 -0.16%
-
Tax Rate 34.65% 38.99% 40.97% 36.17% 27.85% 22.81% 22.65% -
Total Cost 428,789 430,476 438,950 437,591 424,614 449,978 469,214 -5.81%
-
Net Worth 380,856 377,071 378,757 370,599 370,599 426,995 443,108 -9.57%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 4,018 4,018 4,018 - - - - -
Div Payout % 20.36% 18.47% 22.29% - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 380,856 377,071 378,757 370,599 370,599 426,995 443,108 -9.57%
NOSH 201,571 806,287 806,287 806,287 806,287 806,287 806,287 -60.21%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.36% 5.83% 5.03% 4.67% 4.86% 5.15% 5.04% -
ROE 5.18% 5.77% 4.76% 3.98% 4.37% 4.38% 4.47% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 229.55 57.89 57.51 56.97 55.40 58.89 61.33 140.48%
EPS 10.00 2.75 2.24 1.83 2.01 2.32 2.46 154.05%
DPS 2.04 0.51 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.9295 0.4775 0.4713 0.46 0.46 0.53 0.55 130.35%
Adjusted Per Share Value based on latest NOSH - 806,287
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 224.78 226.79 229.30 227.71 221.42 235.36 245.13 -5.59%
EPS 9.79 10.79 8.94 7.32 8.04 9.28 9.82 -0.20%
DPS 1.99 1.99 1.99 0.00 0.00 0.00 0.00 -
NAPS 1.8894 1.8707 1.879 1.8385 1.8385 2.1183 2.1983 -9.57%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.00 0.245 0.32 0.25 0.22 0.375 0.42 -
P/RPS 0.44 0.42 0.56 0.44 0.40 0.64 0.68 -25.13%
P/EPS 10.00 8.90 14.26 13.66 10.94 16.16 17.10 -30.00%
EY 10.00 11.24 7.01 7.32 9.14 6.19 5.85 42.82%
DY 2.04 2.08 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.68 0.54 0.48 0.71 0.76 -22.29%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 29/11/19 29/08/19 30/05/19 28/02/19 29/11/18 05/10/18 -
Price 0.85 0.25 0.265 0.30 0.245 0.275 0.34 -
P/RPS 0.37 0.43 0.46 0.53 0.44 0.47 0.55 -23.16%
P/EPS 8.50 9.08 11.81 16.39 12.19 11.85 13.84 -27.68%
EY 11.76 11.02 8.47 6.10 8.21 8.44 7.22 38.31%
DY 2.39 2.04 1.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.56 0.65 0.53 0.52 0.62 -20.38%

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