[BONIA] YoY Annualized Quarter Result on 30-Jun-2019 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 41.51%
YoY- -8.88%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 333,011 261,219 344,960 462,259 440,421 613,160 665,438 -10.89%
PBT 56,328 19,447 10,814 38,986 29,940 56,168 45,093 3.77%
Tax -3,767 -3,285 -7,424 -15,725 -5,040 -16,770 -15,785 -21.23%
NP 52,561 16,162 3,390 23,261 24,900 39,398 29,308 10.21%
-
NP to SH 45,008 13,872 2,778 18,028 19,785 31,734 24,369 10.76%
-
Tax Rate 6.69% 16.89% 68.65% 40.33% 16.83% 29.86% 35.01% -
Total Cost 280,450 245,057 341,570 438,998 415,521 573,762 636,130 -12.75%
-
Net Worth 398,311 364,564 367,584 378,757 443,108 435,195 403,042 -0.19%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 38,189 8,039 4,922 4,018 - - - -
Div Payout % 84.85% 57.96% 177.20% 22.29% - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 398,311 364,564 367,584 378,757 443,108 435,195 403,042 -0.19%
NOSH 201,571 201,571 201,571 806,287 806,287 806,287 806,084 -20.61%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 15.78% 6.19% 0.98% 5.03% 5.65% 6.43% 4.40% -
ROE 11.30% 3.81% 0.76% 4.76% 4.47% 7.29% 6.05% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 165.68 129.96 175.19 57.52 54.67 76.08 82.55 12.30%
EPS 22.39 7.12 1.41 2.24 2.45 3.94 3.02 39.61%
DPS 19.00 4.00 2.50 0.50 0.00 0.00 0.00 -
NAPS 1.9817 1.8138 1.8668 0.4713 0.55 0.54 0.50 25.78%
Adjusted Per Share Value based on latest NOSH - 806,287
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 166.05 130.26 172.01 230.50 219.61 305.75 331.82 -10.89%
EPS 22.44 6.92 1.39 8.99 9.87 15.82 12.15 10.76%
DPS 19.04 4.01 2.45 2.00 0.00 0.00 0.00 -
NAPS 1.9862 1.8179 1.8329 1.8887 2.2095 2.1701 2.0097 -0.19%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.87 0.90 0.55 0.32 0.42 0.615 0.57 -
P/RPS 1.13 0.69 0.31 0.56 0.77 0.81 0.69 8.56%
P/EPS 8.35 13.04 38.98 14.26 17.10 15.62 18.85 -12.68%
EY 11.97 7.67 2.57 7.01 5.85 6.40 5.30 14.53%
DY 10.16 4.44 4.55 1.56 0.00 0.00 0.00 -
P/NAPS 0.94 0.50 0.29 0.68 0.76 1.14 1.14 -3.16%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 26/08/22 28/09/21 26/08/20 29/08/19 05/10/18 30/08/17 29/08/16 -
Price 2.30 0.83 0.55 0.265 0.34 0.565 0.56 -
P/RPS 1.39 0.64 0.31 0.46 0.62 0.74 0.68 12.64%
P/EPS 10.27 12.03 38.98 11.81 13.84 14.35 18.52 -9.35%
EY 9.74 8.32 2.57 8.47 7.22 6.97 5.40 10.32%
DY 8.26 4.82 4.55 1.89 0.00 0.00 0.00 -
P/NAPS 1.16 0.46 0.29 0.56 0.62 1.05 1.12 0.58%

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