[BONIA] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 14.63%
YoY- 1.13%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 525,749 354,726 168,399 632,318 477,640 323,608 156,713 124.26%
PBT 73,947 52,845 21,044 71,859 58,585 38,919 24,299 110.14%
Tax -22,509 -16,385 -6,300 -24,291 -18,751 -12,892 -7,686 104.82%
NP 51,438 36,460 14,744 47,568 39,834 26,027 16,613 112.58%
-
NP to SH 46,206 33,223 14,221 41,348 36,070 23,045 15,512 107.16%
-
Tax Rate 30.44% 31.01% 29.94% 33.80% 32.01% 33.13% 31.63% -
Total Cost 474,311 318,266 153,655 584,750 437,806 297,581 140,100 125.63%
-
Net Worth 338,682 326,585 318,260 302,395 296,382 284,282 284,050 12.45%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 10,079 - - - -
Div Payout % - - - 24.38% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 338,682 326,585 318,260 302,395 296,382 284,282 284,050 12.45%
NOSH 201,596 201,595 201,430 201,597 201,621 201,618 201,454 0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.78% 10.28% 8.76% 7.52% 8.34% 8.04% 10.60% -
ROE 13.64% 10.17% 4.47% 13.67% 12.17% 8.11% 5.46% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 260.79 175.96 83.60 313.65 236.90 160.51 77.79 124.16%
EPS 22.92 16.48 7.06 5.13 17.89 11.43 7.70 107.06%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.68 1.62 1.58 1.50 1.47 1.41 1.41 12.40%
Adjusted Per Share Value based on latest NOSH - 201,428
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 262.16 176.88 83.97 315.30 238.17 161.37 78.14 124.27%
EPS 23.04 16.57 7.09 20.62 17.99 11.49 7.73 107.24%
DPS 0.00 0.00 0.00 5.03 0.00 0.00 0.00 -
NAPS 1.6888 1.6285 1.587 1.5079 1.4779 1.4176 1.4164 12.45%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.40 3.75 2.98 2.40 1.98 2.25 2.38 -
P/RPS 1.69 2.13 3.56 0.77 0.84 1.40 3.06 -32.70%
P/EPS 19.20 22.75 42.21 11.70 11.07 19.69 30.91 -27.22%
EY 5.21 4.39 2.37 8.55 9.04 5.08 3.24 37.29%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 2.62 2.31 1.89 1.60 1.35 1.60 1.69 33.98%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 25/02/14 22/11/13 30/08/13 27/05/13 26/02/13 26/11/12 -
Price 5.19 3.75 3.40 3.00 2.08 2.01 2.41 -
P/RPS 1.99 2.13 4.07 0.96 0.88 1.25 3.10 -25.60%
P/EPS 22.64 22.75 48.16 14.63 11.63 17.59 31.30 -19.43%
EY 4.42 4.39 2.08 6.84 8.60 5.69 3.20 24.05%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 3.09 2.31 2.15 2.00 1.41 1.43 1.71 48.41%

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