[BONIA] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 51.76%
YoY- -22.49%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 632,318 636,853 647,216 626,852 579,812 588,810 607,390 2.72%
PBT 71,859 78,113 77,838 97,196 66,882 86,950 105,638 -22.67%
Tax -24,291 -25,001 -25,784 -30,744 -21,325 -25,669 -28,706 -10.54%
NP 47,568 53,112 52,054 66,452 45,557 61,281 76,932 -27.44%
-
NP to SH 41,348 48,093 46,090 62,048 40,885 53,217 66,450 -27.13%
-
Tax Rate 33.80% 32.01% 33.13% 31.63% 31.88% 29.52% 27.17% -
Total Cost 584,750 583,741 595,162 560,400 534,255 527,529 530,458 6.71%
-
Net Worth 302,395 296,382 284,282 284,050 270,169 268,102 260,074 10.58%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 10,079 - - - 10,080 - - -
Div Payout % 24.38% - - - 24.66% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 302,395 296,382 284,282 284,050 270,169 268,102 260,074 10.58%
NOSH 201,597 201,621 201,618 201,454 201,619 201,580 201,608 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.52% 8.34% 8.04% 10.60% 7.86% 10.41% 12.67% -
ROE 13.67% 16.23% 16.21% 21.84% 15.13% 19.85% 25.55% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 313.65 315.87 321.01 311.16 287.58 292.10 301.27 2.72%
EPS 5.13 23.85 22.86 30.80 20.28 26.40 32.96 -71.09%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.50 1.47 1.41 1.41 1.34 1.33 1.29 10.58%
Adjusted Per Share Value based on latest NOSH - 201,454
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 315.30 317.56 322.73 312.58 289.12 293.61 302.87 2.72%
EPS 20.62 23.98 22.98 30.94 20.39 26.54 33.13 -27.12%
DPS 5.03 0.00 0.00 0.00 5.03 0.00 0.00 -
NAPS 1.5079 1.4779 1.4176 1.4164 1.3472 1.3369 1.2968 10.58%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.40 1.98 2.25 2.38 2.18 2.54 2.04 -
P/RPS 0.77 0.63 0.70 0.76 0.76 0.87 0.68 8.64%
P/EPS 11.70 8.30 9.84 7.73 10.75 9.62 6.19 52.93%
EY 8.55 12.05 10.16 12.94 9.30 10.39 16.16 -34.60%
DY 2.08 0.00 0.00 0.00 2.29 0.00 0.00 -
P/NAPS 1.60 1.35 1.60 1.69 1.63 1.91 1.58 0.84%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 26/02/13 26/11/12 30/08/12 29/05/12 23/02/12 -
Price 3.00 2.08 2.01 2.41 2.64 2.33 2.27 -
P/RPS 0.96 0.66 0.63 0.77 0.92 0.80 0.75 17.90%
P/EPS 14.63 8.72 8.79 7.82 13.02 8.83 6.89 65.27%
EY 6.84 11.47 11.37 12.78 7.68 11.33 14.52 -39.48%
DY 1.67 0.00 0.00 0.00 1.89 0.00 0.00 -
P/NAPS 2.00 1.41 1.43 1.71 1.97 1.75 1.76 8.90%

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