[BONIA] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 1.8%
YoY- -11.39%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 686,342 658,844 695,329 729,364 704,026 683,516 691,608 -0.50%
PBT 56,704 54,608 72,706 84,289 81,608 80,484 85,540 -23.91%
Tax -20,042 -17,248 -21,910 -25,034 -23,962 -24,760 -24,950 -13.55%
NP 36,662 37,360 50,796 59,254 57,646 55,724 60,590 -28.39%
-
NP to SH 32,764 35,496 45,324 54,589 53,626 51,832 55,123 -29.24%
-
Tax Rate 35.34% 31.59% 30.14% 29.70% 29.36% 30.76% 29.17% -
Total Cost 649,680 621,484 644,533 670,109 646,380 627,792 631,018 1.95%
-
Net Worth 403,497 403,363 386,971 378,794 362,337 362,180 346,741 10.60%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 10,077 - - - 10,079 -
Div Payout % - - 22.23% - - - 18.29% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 403,497 403,363 386,971 378,794 362,337 362,180 346,741 10.60%
NOSH 806,995 806,727 806,191 805,944 805,195 804,844 806,375 0.05%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.34% 5.67% 7.31% 8.12% 8.19% 8.15% 8.76% -
ROE 8.12% 8.80% 11.71% 14.41% 14.80% 14.31% 15.90% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 85.05 81.67 86.25 90.50 87.44 84.93 85.77 -0.55%
EPS 4.06 4.40 5.62 6.77 6.66 6.44 6.84 -29.30%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 1.25 -
NAPS 0.50 0.50 0.48 0.47 0.45 0.45 0.43 10.54%
Adjusted Per Share Value based on latest NOSH - 807,371
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 340.50 326.85 344.95 361.84 349.27 339.09 343.11 -0.50%
EPS 16.25 17.61 22.49 27.08 26.60 25.71 27.35 -29.25%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.0018 2.0011 1.9198 1.8792 1.7976 1.7968 1.7202 10.60%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.705 0.73 0.95 1.11 0.955 1.12 5.35 -
P/RPS 0.83 0.89 1.10 1.23 1.09 1.32 6.24 -73.84%
P/EPS 17.36 16.59 16.90 16.39 14.34 17.39 78.26 -63.25%
EY 5.76 6.03 5.92 6.10 6.97 5.75 1.28 171.82%
DY 0.00 0.00 1.32 0.00 0.00 0.00 0.23 -
P/NAPS 1.41 1.46 1.98 2.36 2.12 2.49 12.44 -76.48%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 28/08/15 26/05/15 25/02/15 27/11/14 28/08/14 -
Price 0.665 0.70 0.705 1.06 0.975 0.985 1.24 -
P/RPS 0.78 0.86 0.82 1.17 1.12 1.16 1.45 -33.78%
P/EPS 16.38 15.91 12.54 15.65 14.64 15.30 18.14 -6.56%
EY 6.11 6.29 7.97 6.39 6.83 6.54 5.51 7.11%
DY 0.00 0.00 1.77 0.00 0.00 0.00 1.01 -
P/NAPS 1.33 1.40 1.47 2.26 2.17 2.19 2.88 -40.17%

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