[BONIA] YoY TTM Result on 30-Sep-2018 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -5.5%
YoY- -24.94%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 241,657 328,865 457,136 474,415 594,863 637,908 689,161 -16.01%
PBT 10,562 12,459 43,698 31,658 45,059 45,540 66,237 -26.34%
Tax -5,870 -7,276 -17,038 -7,221 -13,649 -15,581 -20,032 -18.48%
NP 4,692 5,183 26,660 24,437 31,410 29,959 46,205 -31.67%
-
NP to SH 3,669 4,186 21,750 18,697 24,908 23,835 41,240 -33.16%
-
Tax Rate 55.58% 58.40% 38.99% 22.81% 30.29% 34.21% 30.24% -
Total Cost 236,965 323,682 430,476 449,978 563,453 607,949 642,956 -15.31%
-
Net Worth 359,620 367,812 377,071 426,995 435,051 419,398 403,363 -1.89%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 11,779 3,942 4,018 - - - 10,100 2.59%
Div Payout % 321.05% 94.17% 18.47% - - - 24.49% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 359,620 367,812 377,071 426,995 435,051 419,398 403,363 -1.89%
NOSH 201,571 201,571 806,287 806,287 806,287 806,534 806,727 -20.62%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 1.94% 1.58% 5.83% 5.15% 5.28% 4.70% 6.70% -
ROE 1.02% 1.14% 5.77% 4.38% 5.73% 5.68% 10.22% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 120.23 171.71 57.89 58.89 73.84 79.09 85.43 5.85%
EPS 1.83 2.19 2.75 2.32 3.09 2.96 5.11 -15.71%
DPS 5.86 2.06 0.51 0.00 0.00 0.00 1.25 29.33%
NAPS 1.7892 1.9205 0.4775 0.53 0.54 0.52 0.50 23.65%
Adjusted Per Share Value based on latest NOSH - 806,287
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 120.50 163.99 227.95 236.56 296.63 318.09 343.65 -16.01%
EPS 1.83 2.09 10.85 9.32 12.42 11.89 20.56 -33.15%
DPS 5.87 1.97 2.00 0.00 0.00 0.00 5.04 2.57%
NAPS 1.7932 1.8341 1.8802 2.1292 2.1694 2.0913 2.0114 -1.89%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.855 0.53 0.245 0.375 0.615 0.60 0.73 -
P/RPS 0.71 0.31 0.42 0.64 0.83 0.76 0.85 -2.95%
P/EPS 46.84 24.25 8.90 16.16 19.89 20.30 14.28 21.87%
EY 2.13 4.12 11.24 6.19 5.03 4.93 7.00 -17.97%
DY 6.85 3.88 2.08 0.00 0.00 0.00 1.71 25.99%
P/NAPS 0.48 0.28 0.51 0.71 1.14 1.15 1.46 -16.90%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 30/11/20 29/11/19 29/11/18 29/11/17 28/11/16 26/11/15 -
Price 0.82 0.795 0.25 0.275 0.535 0.555 0.70 -
P/RPS 0.68 0.46 0.43 0.47 0.72 0.70 0.82 -3.06%
P/EPS 44.92 36.37 9.08 11.85 17.30 18.78 13.69 21.87%
EY 2.23 2.75 11.02 8.44 5.78 5.32 7.30 -17.91%
DY 7.15 2.59 2.04 0.00 0.00 0.00 1.79 25.93%
P/NAPS 0.46 0.41 0.52 0.52 0.99 1.07 1.40 -16.91%

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