[BONIA] YoY TTM 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- 1.29%
YoY- 10.59%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 422,355 459,008 536,837 598,598 653,910 712,882 680,427 -7.63%
PBT 31,003 33,554 38,963 53,261 46,360 74,810 87,221 -15.82%
Tax -11,099 -12,137 -11,654 -16,832 -15,956 -21,217 -28,049 -14.30%
NP 19,904 21,417 27,309 36,429 30,404 53,593 59,172 -16.59%
-
NP to SH 17,248 14,748 22,272 27,832 25,167 49,859 51,484 -16.64%
-
Tax Rate 35.80% 36.17% 29.91% 31.60% 34.42% 28.36% 32.16% -
Total Cost 402,451 437,591 509,528 562,169 623,506 659,289 621,255 -6.97%
-
Net Worth 372,274 370,599 435,051 427,332 400,272 379,464 201,599 10.75%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 7,960 - - - 10,100 10,078 10,071 -3.84%
Div Payout % 46.15% - - - 40.13% 20.21% 19.56% -
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 372,274 370,599 435,051 427,332 400,272 379,464 201,599 10.75%
NOSH 201,571 806,287 806,287 806,287 800,545 807,371 201,599 -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 4.71% 4.67% 5.09% 6.09% 4.65% 7.52% 8.70% -
ROE 4.63% 3.98% 5.12% 6.51% 6.29% 13.14% 25.54% -
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 214.28 56.97 66.63 74.24 81.68 88.30 337.51 -7.28%
EPS 8.75 1.83 2.76 3.45 3.14 6.18 25.54 -16.33%
DPS 4.04 0.00 0.00 0.00 1.25 1.25 5.00 -3.48%
NAPS 1.8887 0.46 0.54 0.53 0.50 0.47 1.00 11.16%
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 210.61 228.88 267.69 298.49 326.07 355.48 339.29 -7.63%
EPS 8.60 7.35 11.11 13.88 12.55 24.86 25.67 -16.64%
DPS 3.97 0.00 0.00 0.00 5.04 5.03 5.02 -3.83%
NAPS 1.8563 1.848 2.1694 2.1309 1.9959 1.8922 1.0053 10.75%
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 0.21 0.44 0.69 0.90 0.79 1.26 1.30 -26.18%
P/EPS 5.26 13.66 16.64 19.26 20.52 17.97 17.23 -17.92%
EY 19.02 7.32 6.01 5.19 4.87 5.56 5.80 21.86%
DY 8.78 0.00 0.00 0.00 1.94 1.13 1.14 40.48%
P/NAPS 0.24 0.54 0.85 1.25 1.29 2.36 4.40 -38.38%
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 0.26 0.53 0.66 0.88 0.69 1.20 1.54 -25.63%
P/EPS 6.34 16.39 15.92 18.98 17.97 17.16 20.32 -17.62%
EY 15.77 6.10 6.28 5.27 5.56 5.83 4.92 21.40%
DY 7.28 0.00 0.00 0.00 2.21 1.18 0.96 40.12%
P/NAPS 0.29 0.65 0.81 1.24 1.13 2.26 5.19 -38.14%

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