[BONIA] YoY Quarter Result on 31-Dec-2019 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 89.05%
YoY- -21.23%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 112,149 102,200 83,048 128,201 132,245 160,344 171,882 -6.86%
PBT 26,977 22,464 9,004 13,212 19,722 21,300 20,250 4.89%
Tax -4,253 623 -1,475 -3,484 -7,637 -6,480 -6,035 -5.66%
NP 22,724 23,087 7,529 9,728 12,085 14,820 14,215 8.12%
-
NP to SH 20,343 19,428 6,391 7,475 9,490 11,990 11,150 10.53%
-
Tax Rate 15.77% -2.77% 16.38% 26.37% 38.72% 30.42% 29.80% -
Total Cost 89,425 79,113 75,519 118,473 120,160 145,524 157,667 -9.01%
-
Net Worth 407,778 375,137 374,132 380,856 370,599 435,051 428,224 -0.81%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 4,019 6,029 3,820 - - - - -
Div Payout % 19.76% 31.04% 59.77% - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 407,778 375,137 374,132 380,856 370,599 435,051 428,224 -0.81%
NOSH 201,571 201,571 201,571 201,571 806,287 806,287 807,971 -20.64%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 20.26% 22.59% 9.07% 7.59% 9.14% 9.24% 8.27% -
ROE 4.99% 5.18% 1.71% 1.96% 2.56% 2.76% 2.60% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 55.80 50.85 43.48 64.95 16.41 19.90 21.27 17.43%
EPS 10.12 9.66 3.35 3.79 1.18 1.49 1.38 39.36%
DPS 2.00 3.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.0288 1.8664 1.9588 1.9295 0.46 0.54 0.53 25.05%
Adjusted Per Share Value based on latest NOSH - 201,571
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 55.64 50.70 41.20 63.60 65.61 79.55 85.27 -6.86%
EPS 10.09 9.64 3.17 3.71 4.71 5.95 5.53 10.53%
DPS 1.99 2.99 1.90 0.00 0.00 0.00 0.00 -
NAPS 2.023 1.8611 1.8561 1.8894 1.8385 2.1583 2.1244 -0.81%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.27 0.965 0.84 1.00 0.22 0.505 0.58 -
P/RPS 4.07 1.90 1.93 1.54 1.34 2.54 2.73 6.87%
P/EPS 22.43 9.98 25.10 26.41 18.68 33.93 42.03 -9.93%
EY 4.46 10.02 3.98 3.79 5.35 2.95 2.38 11.02%
DY 0.88 3.11 2.38 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.52 0.43 0.52 0.48 0.94 1.09 0.45%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 21/02/23 24/02/22 25/02/21 26/02/20 28/02/19 27/02/18 27/02/17 -
Price 2.62 2.04 0.785 0.85 0.245 0.515 0.655 -
P/RPS 4.70 4.01 1.81 1.31 1.49 2.59 3.08 7.29%
P/EPS 25.89 21.11 23.46 22.45 20.80 34.60 47.46 -9.60%
EY 3.86 4.74 4.26 4.46 4.81 2.89 2.11 10.58%
DY 0.76 1.47 2.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.09 0.40 0.44 0.53 0.95 1.24 0.66%

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