[BONIA] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -14.03%
YoY- 1.13%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 700,998 709,452 673,596 632,318 636,853 647,216 626,852 7.74%
PBT 98,596 105,690 84,176 71,859 78,113 77,838 97,196 0.95%
Tax -30,012 -32,770 -25,200 -24,291 -25,001 -25,784 -30,744 -1.59%
NP 68,584 72,920 58,976 47,568 53,112 52,054 66,452 2.12%
-
NP to SH 61,608 66,446 56,884 41,348 48,093 46,090 62,048 -0.47%
-
Tax Rate 30.44% 31.01% 29.94% 33.80% 32.01% 33.13% 31.63% -
Total Cost 632,414 636,532 614,620 584,750 583,741 595,162 560,400 8.40%
-
Net Worth 338,682 326,585 318,260 302,395 296,382 284,282 284,050 12.45%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 10,079 - - - -
Div Payout % - - - 24.38% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 338,682 326,585 318,260 302,395 296,382 284,282 284,050 12.45%
NOSH 201,596 201,595 201,430 201,597 201,621 201,618 201,454 0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.78% 10.28% 8.76% 7.52% 8.34% 8.04% 10.60% -
ROE 18.19% 20.35% 17.87% 13.67% 16.23% 16.21% 21.84% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 347.72 351.92 334.41 313.65 315.87 321.01 311.16 7.69%
EPS 30.56 32.96 28.24 5.13 23.85 22.86 30.80 -0.52%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.68 1.62 1.58 1.50 1.47 1.41 1.41 12.40%
Adjusted Per Share Value based on latest NOSH - 201,428
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 349.55 353.76 335.89 315.30 317.56 322.73 312.58 7.74%
EPS 30.72 33.13 28.36 20.62 23.98 22.98 30.94 -0.47%
DPS 0.00 0.00 0.00 5.03 0.00 0.00 0.00 -
NAPS 1.6888 1.6285 1.587 1.5079 1.4779 1.4176 1.4164 12.45%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.40 3.75 2.98 2.40 1.98 2.25 2.38 -
P/RPS 1.27 1.07 0.89 0.77 0.63 0.70 0.76 40.86%
P/EPS 14.40 11.38 10.55 11.70 8.30 9.84 7.73 51.45%
EY 6.95 8.79 9.48 8.55 12.05 10.16 12.94 -33.95%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 2.62 2.31 1.89 1.60 1.35 1.60 1.69 33.98%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 25/02/14 22/11/13 30/08/13 27/05/13 26/02/13 26/11/12 -
Price 5.19 3.75 3.40 3.00 2.08 2.01 2.41 -
P/RPS 1.49 1.07 1.02 0.96 0.66 0.63 0.77 55.34%
P/EPS 16.98 11.38 12.04 14.63 8.72 8.79 7.82 67.76%
EY 5.89 8.79 8.31 6.84 11.47 11.37 12.78 -40.36%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 3.09 2.31 2.15 2.00 1.41 1.43 1.71 48.41%

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