[BONIA] QoQ Cumulative 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- 52.69%
YoY- -11.39%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 343,171 164,711 695,329 547,023 352,013 170,879 691,608 -37.24%
PBT 28,352 13,652 72,706 63,217 40,804 20,121 85,540 -52.01%
Tax -10,021 -4,312 -21,910 -18,776 -11,981 -6,190 -24,950 -45.47%
NP 18,331 9,340 50,796 44,441 28,823 13,931 60,590 -54.83%
-
NP to SH 16,382 8,874 45,324 40,942 26,813 12,958 55,123 -55.36%
-
Tax Rate 35.34% 31.59% 30.14% 29.70% 29.36% 30.76% 29.17% -
Total Cost 324,840 155,371 644,533 502,582 323,190 156,948 631,018 -35.69%
-
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 4.06% 2.20% 11.71% 10.81% 7.40% 3.58% 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 42.52 20.42 86.25 67.87 43.72 21.23 85.77 -37.28%
EPS 2.03 1.10 5.62 5.08 3.33 1.61 6.84 -55.40%
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 171.12 82.13 346.72 272.77 175.53 85.21 344.87 -37.24%
EPS 8.17 4.42 22.60 20.42 13.37 6.46 27.49 -55.36%
DPS 0.00 0.00 5.03 0.00 0.00 0.00 5.03 -
NAPS 2.012 2.0114 1.9296 1.8888 1.8068 1.806 1.729 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 1.66 3.58 1.10 1.64 2.18 5.28 6.24 -58.53%
P/EPS 34.73 66.36 16.90 21.85 28.68 69.57 78.26 -41.73%
EY 2.88 1.51 5.92 4.58 3.49 1.44 1.28 71.45%
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 1.56 3.43 0.82 1.56 2.23 4.64 1.45 4.98%
P/EPS 32.76 63.64 12.54 20.87 29.28 61.18 18.14 48.13%
EY 3.05 1.57 7.97 4.79 3.42 1.63 5.51 -32.51%
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