[BONIA] YoY Quarter Result on 30-Jun-2015 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -68.99%
YoY- -50.86%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 110,662 153,385 159,834 148,306 165,859 154,678 138,204 -3.63%
PBT 5,561 12,331 8,561 9,489 11,593 13,274 1,669 22.20%
Tax 535 -3,826 -3,025 -3,134 -2,441 -5,540 -2,073 -
NP 6,096 8,505 5,536 6,355 9,152 7,734 -404 -
-
NP to SH 5,193 7,680 3,778 4,382 8,917 5,278 972 32.20%
-
Tax Rate -9.62% 31.03% 35.33% 33.03% 21.06% 41.74% 124.21% -
Total Cost 104,566 144,880 154,298 141,951 156,707 146,944 138,608 -4.58%
-
Net Worth 443,108 435,195 404,215 387,868 1,386,863 201,428 203,076 13.88%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 10,100 10,078 10,071 10,153 -
Div Payout % - - - 230.51% 113.03% 190.82% 1,044.63% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 443,108 435,195 404,215 387,868 1,386,863 201,428 203,076 13.88%
NOSH 806,287 806,287 808,431 808,059 806,315 201,428 203,076 25.82%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.51% 5.54% 3.46% 4.29% 5.52% 5.00% -0.29% -
ROE 1.17% 1.76% 0.93% 1.13% 0.64% 2.62% 0.48% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.74 19.03 19.77 18.35 20.57 76.79 68.06 -23.39%
EPS 0.65 0.95 0.47 0.54 1.11 0.65 0.48 5.18%
DPS 0.00 0.00 0.00 1.25 1.25 5.00 5.00 -
NAPS 0.55 0.54 0.50 0.48 1.72 1.00 1.00 -9.47%
Adjusted Per Share Value based on latest NOSH - 808,059
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 55.18 76.48 79.70 73.95 82.70 77.13 68.91 -3.63%
EPS 2.59 3.83 1.88 2.19 4.45 2.63 0.48 32.42%
DPS 0.00 0.00 0.00 5.04 5.03 5.02 5.06 -
NAPS 2.2095 2.1701 2.0156 1.9341 6.9155 1.0044 1.0126 13.88%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.42 0.615 0.57 0.95 5.35 2.40 2.18 -
P/RPS 3.06 3.23 2.88 5.18 26.01 3.13 3.20 -0.74%
P/EPS 65.16 64.54 121.97 175.18 483.77 91.59 455.46 -27.66%
EY 1.53 1.55 0.82 0.57 0.21 1.09 0.22 38.13%
DY 0.00 0.00 0.00 1.32 0.23 2.08 2.29 -
P/NAPS 0.76 1.14 1.14 1.98 3.11 2.40 2.18 -16.10%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 05/10/18 30/08/17 29/08/16 28/08/15 28/08/14 30/08/13 30/08/12 -
Price 0.34 0.565 0.56 0.705 1.24 3.00 2.64 -
P/RPS 2.48 2.97 2.83 3.84 6.03 3.91 3.88 -7.18%
P/EPS 52.75 59.29 119.83 130.01 112.13 114.49 551.57 -32.36%
EY 1.90 1.69 0.83 0.77 0.89 0.87 0.18 48.08%
DY 0.00 0.00 0.00 1.77 1.01 1.67 1.89 -
P/NAPS 0.62 1.05 1.12 1.47 0.72 3.00 2.64 -21.44%

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