[BONIA] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 4.35%
YoY- -9.63%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 709,452 673,596 632,318 636,853 647,216 626,852 579,812 14.35%
PBT 105,690 84,176 71,859 78,113 77,838 97,196 66,882 35.55%
Tax -32,770 -25,200 -24,291 -25,001 -25,784 -30,744 -21,325 33.06%
NP 72,920 58,976 47,568 53,112 52,054 66,452 45,557 36.71%
-
NP to SH 66,446 56,884 41,348 48,093 46,090 62,048 40,885 38.10%
-
Tax Rate 31.01% 29.94% 33.80% 32.01% 33.13% 31.63% 31.88% -
Total Cost 636,532 614,620 584,750 583,741 595,162 560,400 534,255 12.35%
-
Net Worth 326,585 318,260 302,395 296,382 284,282 284,050 270,169 13.43%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 10,079 - - - 10,080 -
Div Payout % - - 24.38% - - - 24.66% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 326,585 318,260 302,395 296,382 284,282 284,050 270,169 13.43%
NOSH 201,595 201,430 201,597 201,621 201,618 201,454 201,619 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.28% 8.76% 7.52% 8.34% 8.04% 10.60% 7.86% -
ROE 20.35% 17.87% 13.67% 16.23% 16.21% 21.84% 15.13% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 351.92 334.41 313.65 315.87 321.01 311.16 287.58 14.36%
EPS 32.96 28.24 5.13 23.85 22.86 30.80 20.28 38.11%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.62 1.58 1.50 1.47 1.41 1.41 1.34 13.44%
Adjusted Per Share Value based on latest NOSH - 201,625
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 351.96 334.17 313.69 315.94 321.08 310.98 287.65 14.35%
EPS 32.96 28.22 20.51 23.86 22.87 30.78 20.28 38.11%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.6202 1.5789 1.5002 1.4704 1.4103 1.4092 1.3403 13.43%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.75 2.98 2.40 1.98 2.25 2.38 2.18 -
P/RPS 1.07 0.89 0.77 0.63 0.70 0.76 0.76 25.53%
P/EPS 11.38 10.55 11.70 8.30 9.84 7.73 10.75 3.85%
EY 8.79 9.48 8.55 12.05 10.16 12.94 9.30 -3.68%
DY 0.00 0.00 2.08 0.00 0.00 0.00 2.29 -
P/NAPS 2.31 1.89 1.60 1.35 1.60 1.69 1.63 26.08%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 22/11/13 30/08/13 27/05/13 26/02/13 26/11/12 30/08/12 -
Price 3.75 3.40 3.00 2.08 2.01 2.41 2.64 -
P/RPS 1.07 1.02 0.96 0.66 0.63 0.77 0.92 10.56%
P/EPS 11.38 12.04 14.63 8.72 8.79 7.82 13.02 -8.56%
EY 8.79 8.31 6.84 11.47 11.37 12.78 7.68 9.39%
DY 0.00 0.00 1.67 0.00 0.00 0.00 1.89 -
P/NAPS 2.31 2.15 2.00 1.41 1.43 1.71 1.97 11.16%

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