[BONIA] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -12.6%
YoY- 16.95%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 283,712 328,865 344,960 422,355 453,092 457,136 462,211 -27.66%
PBT 8,251 12,459 10,814 31,003 37,188 43,698 39,404 -64.57%
Tax -5,267 -7,276 -7,424 -11,099 -12,885 -17,038 -16,143 -52.44%
NP 2,984 5,183 3,390 19,904 24,303 26,660 23,261 -74.40%
-
NP to SH 3,102 4,186 2,778 17,248 19,735 21,750 18,028 -68.89%
-
Tax Rate 63.83% 58.40% 68.65% 35.80% 34.65% 38.99% 40.97% -
Total Cost 280,728 323,682 341,570 402,451 428,789 430,476 438,950 -25.66%
-
Net Worth 374,132 367,812 367,584 372,274 380,856 377,071 378,757 -0.81%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 7,762 3,942 3,942 7,960 4,018 4,018 4,018 54.80%
Div Payout % 250.23% 94.17% 141.90% 46.15% 20.36% 18.47% 22.29% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 374,132 367,812 367,584 372,274 380,856 377,071 378,757 -0.81%
NOSH 201,571 201,571 201,571 201,571 201,571 806,287 806,287 -60.14%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.05% 1.58% 0.98% 4.71% 5.36% 5.83% 5.03% -
ROE 0.83% 1.14% 0.76% 4.63% 5.18% 5.77% 4.76% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 148.54 171.71 175.19 214.28 229.55 57.89 57.51 87.70%
EPS 1.62 2.19 1.41 8.75 10.00 2.75 2.24 -19.34%
DPS 4.06 2.06 2.00 4.04 2.04 0.51 0.50 301.43%
NAPS 1.9588 1.9205 1.8668 1.8887 1.9295 0.4775 0.4713 157.38%
Adjusted Per Share Value based on latest NOSH - 201,571
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 141.47 163.99 172.01 210.61 225.93 227.95 230.48 -27.66%
EPS 1.55 2.09 1.39 8.60 9.84 10.85 8.99 -68.85%
DPS 3.87 1.97 1.97 3.97 2.00 2.00 2.00 54.97%
NAPS 1.8656 1.8341 1.8329 1.8563 1.8991 1.8802 1.8887 -0.81%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.84 0.53 0.55 0.46 1.00 0.245 0.32 -
P/RPS 0.57 0.31 0.31 0.21 0.44 0.42 0.56 1.18%
P/EPS 51.72 24.25 38.98 5.26 10.00 8.90 14.26 135.14%
EY 1.93 4.12 2.57 19.02 10.00 11.24 7.01 -57.51%
DY 4.84 3.88 3.64 8.78 2.04 2.08 1.56 111.99%
P/NAPS 0.43 0.28 0.29 0.24 0.52 0.51 0.68 -26.22%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 30/11/20 26/08/20 24/06/20 26/02/20 29/11/19 29/08/19 -
Price 0.785 0.795 0.55 0.555 0.85 0.25 0.265 -
P/RPS 0.53 0.46 0.31 0.26 0.37 0.43 0.46 9.85%
P/EPS 48.34 36.37 38.98 6.34 8.50 9.08 11.81 154.79%
EY 2.07 2.75 2.57 15.77 11.76 11.02 8.47 -60.74%
DY 5.18 2.59 3.64 7.28 2.39 2.04 1.89 95.24%
P/NAPS 0.40 0.41 0.29 0.29 0.44 0.52 0.56 -20.01%

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