[BONIA] YoY Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 24.66%
YoY- 15.73%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 308,490 348,346 329,813 390,789 505,604 547,023 525,749 -8.49%
PBT 19,592 27,993 23,753 39,963 36,871 63,217 73,947 -19.84%
Tax -7,628 -12,672 -4,949 -9,070 -12,822 -18,776 -22,509 -16.48%
NP 11,964 15,321 18,804 30,893 24,049 44,441 51,438 -21.56%
-
NP to SH 8,775 9,555 14,592 24,054 20,785 40,942 46,206 -24.16%
-
Tax Rate 38.93% 45.27% 20.84% 22.70% 34.78% 29.70% 30.44% -
Total Cost 296,526 333,025 311,009 359,896 481,555 502,582 474,311 -7.52%
-
Net Worth 372,274 370,599 435,051 427,332 402,810 378,794 338,682 1.58%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 4,927 - - - - - - -
Div Payout % 56.16% - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 372,274 370,599 435,051 427,332 402,810 378,794 338,682 1.58%
NOSH 201,571 806,287 806,287 806,287 805,620 805,944 201,596 -0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.88% 4.40% 5.70% 7.91% 4.76% 8.12% 9.78% -
ROE 2.36% 2.58% 3.35% 5.63% 5.16% 10.81% 13.64% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 156.51 43.24 40.94 48.47 62.76 67.87 260.79 -8.15%
EPS 4.45 1.19 1.81 2.98 2.58 5.08 22.92 -23.88%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8887 0.46 0.54 0.53 0.50 0.47 1.68 1.96%
Adjusted Per Share Value based on latest NOSH - 806,287
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 153.04 172.81 163.62 193.87 250.83 271.38 260.82 -8.49%
EPS 4.35 4.74 7.24 11.93 10.31 20.31 22.92 -24.17%
DPS 2.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8469 1.8385 2.1583 2.12 1.9983 1.8792 1.6802 1.58%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.46 0.25 0.46 0.665 0.645 1.11 4.40 -
P/RPS 0.29 0.58 1.12 1.37 1.03 1.64 1.69 -25.43%
P/EPS 10.33 21.08 25.40 22.29 25.00 21.85 19.20 -9.80%
EY 9.68 4.74 3.94 4.49 4.00 4.58 5.21 10.86%
DY 5.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.54 0.85 1.25 1.29 2.36 2.62 -32.83%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 24/06/20 30/05/19 30/05/18 25/05/17 25/05/16 26/05/15 28/05/14 -
Price 0.555 0.30 0.44 0.655 0.565 1.06 5.19 -
P/RPS 0.35 0.69 1.07 1.35 0.90 1.56 1.99 -25.12%
P/EPS 12.47 25.30 24.29 21.96 21.90 20.87 22.64 -9.45%
EY 8.02 3.95 4.12 4.55 4.57 4.79 4.42 10.42%
DY 4.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.65 0.81 1.24 1.13 2.26 3.09 -32.56%

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