[BONIA] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 37.57%
YoY- -8.32%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 691,608 700,998 709,452 673,596 632,318 636,853 647,216 4.53%
PBT 85,540 98,596 105,690 84,176 71,859 78,113 77,838 6.51%
Tax -24,950 -30,012 -32,770 -25,200 -24,291 -25,001 -25,784 -2.17%
NP 60,590 68,584 72,920 58,976 47,568 53,112 52,054 10.68%
-
NP to SH 55,123 61,608 66,446 56,884 41,348 48,093 46,090 12.70%
-
Tax Rate 29.17% 30.44% 31.01% 29.94% 33.80% 32.01% 33.13% -
Total Cost 631,018 632,414 636,532 614,620 584,750 583,741 595,162 3.98%
-
Net Worth 346,741 338,682 326,585 318,260 302,395 296,382 284,282 14.19%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 10,079 - - - 10,079 - - -
Div Payout % 18.29% - - - 24.38% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 346,741 338,682 326,585 318,260 302,395 296,382 284,282 14.19%
NOSH 806,375 201,596 201,595 201,430 201,597 201,621 201,618 152.60%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.76% 9.78% 10.28% 8.76% 7.52% 8.34% 8.04% -
ROE 15.90% 18.19% 20.35% 17.87% 13.67% 16.23% 16.21% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 85.77 347.72 351.92 334.41 313.65 315.87 321.01 -58.61%
EPS 6.84 30.56 32.96 28.24 5.13 23.85 22.86 -55.36%
DPS 1.25 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.43 1.68 1.62 1.58 1.50 1.47 1.41 -54.79%
Adjusted Per Share Value based on latest NOSH - 201,430
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 344.87 349.55 353.76 335.89 315.30 317.56 322.73 4.53%
EPS 27.49 30.72 33.13 28.36 20.62 23.98 22.98 12.72%
DPS 5.03 0.00 0.00 0.00 5.03 0.00 0.00 -
NAPS 1.729 1.6888 1.6285 1.587 1.5079 1.4779 1.4176 14.19%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.35 4.40 3.75 2.98 2.40 1.98 2.25 -
P/RPS 6.24 1.27 1.07 0.89 0.77 0.63 0.70 331.64%
P/EPS 78.26 14.40 11.38 10.55 11.70 8.30 9.84 299.95%
EY 1.28 6.95 8.79 9.48 8.55 12.05 10.16 -74.96%
DY 0.23 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 12.44 2.62 2.31 1.89 1.60 1.35 1.60 293.94%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 25/02/14 22/11/13 30/08/13 27/05/13 26/02/13 -
Price 1.24 5.19 3.75 3.40 3.00 2.08 2.01 -
P/RPS 1.45 1.49 1.07 1.02 0.96 0.66 0.63 74.58%
P/EPS 18.14 16.98 11.38 12.04 14.63 8.72 8.79 62.30%
EY 5.51 5.89 8.79 8.31 6.84 11.47 11.37 -38.38%
DY 1.01 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 2.88 3.09 2.31 2.15 2.00 1.41 1.43 59.68%

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