[BONIA] QoQ Annualized 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- -16.97%
YoY- -17.78%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 674,138 686,342 658,844 695,329 729,364 704,026 683,516 -0.91%
PBT 49,161 56,704 54,608 72,706 84,289 81,608 80,484 -27.98%
Tax -17,096 -20,042 -17,248 -21,910 -25,034 -23,962 -24,760 -21.86%
NP 32,065 36,662 37,360 50,796 59,254 57,646 55,724 -30.79%
-
NP to SH 27,713 32,764 35,496 45,324 54,589 53,626 51,832 -34.09%
-
Tax Rate 34.78% 35.34% 31.59% 30.14% 29.70% 29.36% 30.76% -
Total Cost 642,073 649,680 621,484 644,533 670,109 646,380 627,792 1.50%
-
Net Worth 402,810 403,497 403,363 386,971 378,794 362,337 362,180 7.33%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 10,077 - - - -
Div Payout % - - - 22.23% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 402,810 403,497 403,363 386,971 378,794 362,337 362,180 7.33%
NOSH 805,620 806,995 806,727 806,191 805,944 805,195 804,844 0.06%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.76% 5.34% 5.67% 7.31% 8.12% 8.19% 8.15% -
ROE 6.88% 8.12% 8.80% 11.71% 14.41% 14.80% 14.31% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 83.68 85.05 81.67 86.25 90.50 87.44 84.93 -0.98%
EPS 3.44 4.06 4.40 5.62 6.77 6.66 6.44 -34.14%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.50 0.48 0.47 0.45 0.45 7.26%
Adjusted Per Share Value based on latest NOSH - 808,059
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 334.44 340.50 326.85 344.95 361.84 349.27 339.09 -0.91%
EPS 13.75 16.25 17.61 22.49 27.08 26.60 25.71 -34.08%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.9983 2.0018 2.0011 1.9198 1.8792 1.7976 1.7968 7.33%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.645 0.705 0.73 0.95 1.11 0.955 1.12 -
P/RPS 0.77 0.83 0.89 1.10 1.23 1.09 1.32 -30.16%
P/EPS 18.75 17.36 16.59 16.90 16.39 14.34 17.39 5.14%
EY 5.33 5.76 6.03 5.92 6.10 6.97 5.75 -4.92%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 1.29 1.41 1.46 1.98 2.36 2.12 2.49 -35.46%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 26/11/15 28/08/15 26/05/15 25/02/15 27/11/14 -
Price 0.565 0.665 0.70 0.705 1.06 0.975 0.985 -
P/RPS 0.68 0.78 0.86 0.82 1.17 1.12 1.16 -29.93%
P/EPS 16.42 16.38 15.91 12.54 15.65 14.64 15.30 4.81%
EY 6.09 6.11 6.29 7.97 6.39 6.83 6.54 -4.63%
DY 0.00 0.00 0.00 1.77 0.00 0.00 0.00 -
P/NAPS 1.13 1.33 1.40 1.47 2.26 2.17 2.19 -35.64%

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