[BONIA] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -16.99%
YoY- 73.07%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 626,852 579,812 588,810 607,390 608,932 461,381 446,292 25.34%
PBT 97,196 66,882 86,950 105,638 126,500 56,546 59,942 37.89%
Tax -30,744 -21,325 -25,669 -28,706 -32,300 -13,942 -16,406 51.82%
NP 66,452 45,557 61,281 76,932 94,200 42,604 43,536 32.46%
-
NP to SH 62,048 40,885 53,217 66,450 80,052 39,152 41,284 31.11%
-
Tax Rate 31.63% 31.88% 29.52% 27.17% 25.53% 24.66% 27.37% -
Total Cost 560,400 534,255 527,529 530,458 514,732 418,777 402,756 24.55%
-
Net Worth 284,050 270,169 268,102 260,074 251,925 231,756 227,787 15.80%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 10,080 - - - 5,038 6,719 -
Div Payout % - 24.66% - - - 12.87% 16.28% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 284,050 270,169 268,102 260,074 251,925 231,756 227,787 15.80%
NOSH 201,454 201,619 201,580 201,608 201,540 201,527 201,582 -0.04%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.60% 7.86% 10.41% 12.67% 15.47% 9.23% 9.76% -
ROE 21.84% 15.13% 19.85% 25.55% 31.78% 16.89% 18.12% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 311.16 287.58 292.10 301.27 302.14 228.94 221.39 25.39%
EPS 30.80 20.28 26.40 32.96 39.72 19.42 20.48 31.16%
DPS 0.00 5.00 0.00 0.00 0.00 2.50 3.33 -
NAPS 1.41 1.34 1.33 1.29 1.25 1.15 1.13 15.85%
Adjusted Per Share Value based on latest NOSH - 201,709
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 310.98 287.65 292.11 301.33 302.09 228.89 221.41 25.33%
EPS 30.78 20.28 26.40 32.97 39.71 19.42 20.48 31.11%
DPS 0.00 5.00 0.00 0.00 0.00 2.50 3.33 -
NAPS 1.4092 1.3403 1.3301 1.2902 1.2498 1.1497 1.1301 15.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.38 2.18 2.54 2.04 1.60 1.81 1.77 -
P/RPS 0.76 0.76 0.87 0.68 0.53 0.79 0.80 -3.35%
P/EPS 7.73 10.75 9.62 6.19 4.03 9.32 8.64 -7.13%
EY 12.94 9.30 10.39 16.16 24.83 10.73 11.57 7.72%
DY 0.00 2.29 0.00 0.00 0.00 1.38 1.88 -
P/NAPS 1.69 1.63 1.91 1.58 1.28 1.57 1.57 5.01%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 30/08/12 29/05/12 23/02/12 29/11/11 26/08/11 25/05/11 -
Price 2.41 2.64 2.33 2.27 1.68 1.70 1.75 -
P/RPS 0.77 0.92 0.80 0.75 0.56 0.74 0.79 -1.69%
P/EPS 7.82 13.02 8.83 6.89 4.23 8.75 8.54 -5.68%
EY 12.78 7.68 11.33 14.52 23.64 11.43 11.70 6.04%
DY 0.00 1.89 0.00 0.00 0.00 1.47 1.90 -
P/NAPS 1.71 1.97 1.75 1.76 1.34 1.48 1.55 6.74%

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