[BONIA] YoY Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -78.07%
YoY- 1604.31%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 91,744 42,848 78,015 94,110 99,185 118,884 137,181 -6.48%
PBT 18,647 -2,664 8,055 6,410 2,116 2,651 13,760 5.19%
Tax -1,979 -2,351 -1,600 -1,748 -853 -925 -4,046 -11.23%
NP 16,668 -5,015 6,455 4,662 1,263 1,726 9,714 9.41%
-
NP to SH 14,214 -4,841 5,362 3,954 232 1,320 8,146 9.71%
-
Tax Rate 10.61% - 19.86% 27.27% 40.31% 34.89% 29.40% -
Total Cost 75,076 47,863 71,560 89,448 97,922 117,158 127,467 -8.44%
-
Net Worth 389,588 359,620 367,812 377,071 426,995 435,051 419,398 -1.22%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 4,019 4,019 - - - - - -
Div Payout % 28.28% 0.00% - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 389,588 359,620 367,812 377,071 426,995 435,051 419,398 -1.22%
NOSH 201,571 201,571 201,571 806,287 806,287 806,287 806,534 -20.62%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 18.17% -11.70% 8.27% 4.95% 1.27% 1.45% 7.08% -
ROE 3.65% -1.35% 1.46% 1.05% 0.05% 0.30% 1.94% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 45.64 21.32 40.73 11.92 12.31 14.76 17.01 17.87%
EPS 7.07 -2.41 2.80 0.50 0.02 0.16 1.01 38.28%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9383 1.7892 1.9205 0.4775 0.53 0.54 0.52 24.50%
Adjusted Per Share Value based on latest NOSH - 806,287
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 45.51 21.26 38.70 46.69 49.21 58.98 68.06 -6.48%
EPS 7.05 -2.40 2.66 1.96 0.12 0.65 4.04 9.71%
DPS 1.99 1.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9328 1.7841 1.8247 1.8707 2.1183 2.1583 2.0806 -1.22%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.93 0.855 0.53 0.245 0.375 0.615 0.60 -
P/RPS 4.23 4.01 1.30 2.06 3.05 4.17 3.53 3.05%
P/EPS 27.29 -35.50 18.93 48.93 1,302.24 375.36 59.41 -12.15%
EY 3.66 -2.82 5.28 2.04 0.08 0.27 1.68 13.85%
DY 1.04 2.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.48 0.28 0.51 0.71 1.14 1.15 -2.30%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 30/11/21 30/11/20 29/11/19 29/11/18 29/11/17 28/11/16 -
Price 2.09 0.82 0.795 0.25 0.275 0.535 0.555 -
P/RPS 4.58 3.85 1.95 2.10 2.23 3.63 3.26 5.82%
P/EPS 29.55 -34.05 28.40 49.93 954.97 326.53 54.95 -9.81%
EY 3.38 -2.94 3.52 2.00 0.10 0.31 1.82 10.86%
DY 0.96 2.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.46 0.41 0.52 0.52 0.99 1.07 0.15%

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