[BONIA] YoY Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 31.93%
YoY- 30.22%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 344,960 462,259 440,421 613,160 665,438 695,329 691,608 -10.93%
PBT 10,814 38,986 29,940 56,168 45,093 72,706 85,540 -29.13%
Tax -7,424 -15,725 -5,040 -16,770 -15,785 -21,910 -24,950 -18.27%
NP 3,390 23,261 24,900 39,398 29,308 50,796 60,590 -38.12%
-
NP to SH 2,778 18,028 19,785 31,734 24,369 45,324 55,123 -39.19%
-
Tax Rate 68.65% 40.33% 16.83% 29.86% 35.01% 30.14% 29.17% -
Total Cost 341,570 438,998 415,521 573,762 636,130 644,533 631,018 -9.71%
-
Net Worth 367,584 378,757 443,108 435,195 403,042 386,971 346,741 0.97%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 4,922 4,018 - - - 10,077 10,079 -11.25%
Div Payout % 177.20% 22.29% - - - 22.23% 18.29% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 367,584 378,757 443,108 435,195 403,042 386,971 346,741 0.97%
NOSH 201,571 806,287 806,287 806,287 806,084 806,191 806,375 -20.61%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 0.98% 5.03% 5.65% 6.43% 4.40% 7.31% 8.76% -
ROE 0.76% 4.76% 4.47% 7.29% 6.05% 11.71% 15.90% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 175.19 57.52 54.67 76.08 82.55 86.25 85.77 12.62%
EPS 1.41 2.24 2.45 3.94 3.02 5.62 6.84 -23.12%
DPS 2.50 0.50 0.00 0.00 0.00 1.25 1.25 12.23%
NAPS 1.8668 0.4713 0.55 0.54 0.50 0.48 0.43 27.69%
Adjusted Per Share Value based on latest NOSH - 806,287
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 171.14 229.33 218.49 304.19 330.12 344.95 343.11 -10.93%
EPS 1.38 8.94 9.82 15.74 12.09 22.49 27.35 -39.18%
DPS 2.44 1.99 0.00 0.00 0.00 5.00 5.00 -11.26%
NAPS 1.8236 1.879 2.1983 2.159 1.9995 1.9198 1.7202 0.97%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.55 0.32 0.42 0.615 0.57 0.95 5.35 -
P/RPS 0.31 0.56 0.77 0.81 0.69 1.10 6.24 -39.34%
P/EPS 38.98 14.26 17.10 15.62 18.85 16.90 78.26 -10.95%
EY 2.57 7.01 5.85 6.40 5.30 5.92 1.28 12.30%
DY 4.55 1.56 0.00 0.00 0.00 1.32 0.23 64.38%
P/NAPS 0.29 0.68 0.76 1.14 1.14 1.98 12.44 -46.52%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 29/08/19 05/10/18 30/08/17 29/08/16 28/08/15 28/08/14 -
Price 0.55 0.265 0.34 0.565 0.56 0.705 1.24 -
P/RPS 0.31 0.46 0.62 0.74 0.68 0.82 1.45 -22.65%
P/EPS 38.98 11.81 13.84 14.35 18.52 12.54 18.14 13.58%
EY 2.57 8.47 7.22 6.97 5.40 7.97 5.51 -11.92%
DY 4.55 1.89 0.00 0.00 0.00 1.77 1.01 28.48%
P/NAPS 0.29 0.56 0.62 1.05 1.12 1.47 2.88 -31.76%

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