[BONIA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -76.49%
YoY- -8.88%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 695,329 547,023 352,013 170,879 691,608 525,749 354,726 56.81%
PBT 72,706 63,217 40,804 20,121 85,540 73,947 52,845 23.77%
Tax -21,910 -18,776 -11,981 -6,190 -24,950 -22,509 -16,385 21.43%
NP 50,796 44,441 28,823 13,931 60,590 51,438 36,460 24.81%
-
NP to SH 45,324 40,942 26,813 12,958 55,123 46,206 33,223 23.07%
-
Tax Rate 30.14% 29.70% 29.36% 30.76% 29.17% 30.44% 31.01% -
Total Cost 644,533 502,582 323,190 156,948 631,018 474,311 318,266 60.27%
-
Net Worth 386,971 378,794 362,337 362,180 346,741 338,682 326,585 12.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 10,077 - - - 10,079 - - -
Div Payout % 22.23% - - - 18.29% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 386,971 378,794 362,337 362,180 346,741 338,682 326,585 12.00%
NOSH 806,191 805,944 805,195 804,844 806,375 201,596 201,595 152.58%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.31% 8.12% 8.19% 8.15% 8.76% 9.78% 10.28% -
ROE 11.71% 10.81% 7.40% 3.58% 15.90% 13.64% 10.17% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 86.25 67.87 43.72 21.23 85.77 260.79 175.96 -37.91%
EPS 5.62 5.08 3.33 1.61 6.84 22.92 16.48 -51.28%
DPS 1.25 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.48 0.47 0.45 0.45 0.43 1.68 1.62 -55.65%
Adjusted Per Share Value based on latest NOSH - 804,844
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 346.72 272.77 175.53 85.21 344.87 262.16 176.88 56.82%
EPS 22.60 20.42 13.37 6.46 27.49 23.04 16.57 23.05%
DPS 5.03 0.00 0.00 0.00 5.03 0.00 0.00 -
NAPS 1.9296 1.8888 1.8068 1.806 1.729 1.6888 1.6285 12.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.95 1.11 0.955 1.12 5.35 4.40 3.75 -
P/RPS 1.10 1.64 2.18 5.28 6.24 1.69 2.13 -35.70%
P/EPS 16.90 21.85 28.68 69.57 78.26 19.20 22.75 -18.02%
EY 5.92 4.58 3.49 1.44 1.28 5.21 4.39 22.12%
DY 1.32 0.00 0.00 0.00 0.23 0.00 0.00 -
P/NAPS 1.98 2.36 2.12 2.49 12.44 2.62 2.31 -9.79%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 26/05/15 25/02/15 27/11/14 28/08/14 28/05/14 25/02/14 -
Price 0.705 1.06 0.975 0.985 1.24 5.19 3.75 -
P/RPS 0.82 1.56 2.23 4.64 1.45 1.99 2.13 -47.17%
P/EPS 12.54 20.87 29.28 61.18 18.14 22.64 22.75 -32.84%
EY 7.97 4.79 3.42 1.63 5.51 4.42 4.39 48.98%
DY 1.77 0.00 0.00 0.00 1.01 0.00 0.00 -
P/NAPS 1.47 2.26 2.17 2.19 2.88 3.09 2.31 -26.07%

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