[BONIA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -62.06%
YoY- -22.49%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 632,318 477,640 323,608 156,713 579,812 441,608 303,695 63.12%
PBT 71,859 58,585 38,919 24,299 66,882 65,213 52,819 22.80%
Tax -24,291 -18,751 -12,892 -7,686 -21,325 -19,252 -14,353 42.06%
NP 47,568 39,834 26,027 16,613 45,557 45,961 38,466 15.22%
-
NP to SH 41,348 36,070 23,045 15,512 40,885 39,913 33,225 15.71%
-
Tax Rate 33.80% 32.01% 33.13% 31.63% 31.88% 29.52% 27.17% -
Total Cost 584,750 437,806 297,581 140,100 534,255 395,647 265,229 69.47%
-
Net Worth 302,395 296,382 284,282 284,050 270,169 268,102 260,074 10.58%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 10,079 - - - 10,080 - - -
Div Payout % 24.38% - - - 24.66% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 302,395 296,382 284,282 284,050 270,169 268,102 260,074 10.58%
NOSH 201,597 201,621 201,618 201,454 201,619 201,580 201,608 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.52% 8.34% 8.04% 10.60% 7.86% 10.41% 12.67% -
ROE 13.67% 12.17% 8.11% 5.46% 15.13% 14.89% 12.78% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 313.65 236.90 160.51 77.79 287.58 219.07 150.64 63.12%
EPS 5.13 17.89 11.43 7.70 20.28 19.80 16.48 -54.10%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.50 1.47 1.41 1.41 1.34 1.33 1.29 10.58%
Adjusted Per Share Value based on latest NOSH - 201,454
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 315.30 238.17 161.37 78.14 289.12 220.21 151.44 63.12%
EPS 20.62 17.99 11.49 7.73 20.39 19.90 16.57 15.70%
DPS 5.03 0.00 0.00 0.00 5.03 0.00 0.00 -
NAPS 1.5079 1.4779 1.4176 1.4164 1.3472 1.3369 1.2968 10.58%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.40 1.98 2.25 2.38 2.18 2.54 2.04 -
P/RPS 0.77 0.84 1.40 3.06 0.76 1.16 1.35 -31.24%
P/EPS 11.70 11.07 19.69 30.91 10.75 12.83 12.38 -3.69%
EY 8.55 9.04 5.08 3.24 9.30 7.80 8.08 3.84%
DY 2.08 0.00 0.00 0.00 2.29 0.00 0.00 -
P/NAPS 1.60 1.35 1.60 1.69 1.63 1.91 1.58 0.84%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 26/02/13 26/11/12 30/08/12 29/05/12 23/02/12 -
Price 3.00 2.08 2.01 2.41 2.64 2.33 2.27 -
P/RPS 0.96 0.88 1.25 3.10 0.92 1.06 1.51 -26.08%
P/EPS 14.63 11.63 17.59 31.30 13.02 11.77 13.77 4.12%
EY 6.84 8.60 5.69 3.20 7.68 8.50 7.26 -3.89%
DY 1.67 0.00 0.00 0.00 1.89 0.00 0.00 -
P/NAPS 2.00 1.41 1.43 1.71 1.97 1.75 1.76 8.90%

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