[BONIA] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 169.44%
YoY- -8.32%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 165,859 171,023 186,327 168,399 154,678 154,032 166,895 -0.41%
PBT 11,593 21,102 31,801 21,044 13,274 19,666 14,620 -14.36%
Tax -2,441 -6,124 -10,085 -6,300 -5,540 -5,859 -5,206 -39.72%
NP 9,152 14,978 21,716 14,744 7,734 13,807 9,414 -1.86%
-
NP to SH 8,917 12,983 19,002 14,221 5,278 13,025 7,533 11.93%
-
Tax Rate 21.06% 29.02% 31.71% 29.94% 41.74% 29.79% 35.61% -
Total Cost 156,707 156,045 164,611 153,655 146,944 140,225 157,481 -0.32%
-
Net Worth 1,386,863 338,686 326,439 318,260 201,428 296,389 283,998 188.67%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 10,078 - - - 10,071 - - -
Div Payout % 113.03% - - - 190.82% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,386,863 338,686 326,439 318,260 201,428 296,389 283,998 188.67%
NOSH 806,315 201,599 201,505 201,430 201,428 201,625 201,417 152.76%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.52% 8.76% 11.65% 8.76% 5.00% 8.96% 5.64% -
ROE 0.64% 3.83% 5.82% 4.47% 2.62% 4.39% 2.65% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.57 84.83 92.47 83.60 76.79 76.40 82.86 -60.60%
EPS 1.11 6.44 9.43 7.06 0.65 6.46 3.74 -55.60%
DPS 1.25 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.72 1.68 1.62 1.58 1.00 1.47 1.41 14.20%
Adjusted Per Share Value based on latest NOSH - 201,430
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 82.70 85.28 92.91 83.97 77.13 76.81 83.22 -0.41%
EPS 4.45 6.47 9.48 7.09 2.63 6.49 3.76 11.92%
DPS 5.03 0.00 0.00 0.00 5.02 0.00 0.00 -
NAPS 6.9155 1.6888 1.6278 1.587 1.0044 1.4779 1.4161 188.67%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.35 4.40 3.75 2.98 2.40 1.98 2.25 -
P/RPS 26.01 5.19 4.06 3.56 3.13 2.59 2.72 352.38%
P/EPS 483.77 68.32 39.77 42.21 91.59 30.65 60.16 302.91%
EY 0.21 1.46 2.51 2.37 1.09 3.26 1.66 -74.89%
DY 0.23 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 3.11 2.62 2.31 1.89 2.40 1.35 1.60 55.93%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 25/02/14 22/11/13 30/08/13 27/05/13 26/02/13 -
Price 1.24 5.19 3.75 3.40 3.00 2.08 2.01 -
P/RPS 6.03 6.12 4.06 4.07 3.91 2.72 2.43 83.59%
P/EPS 112.13 80.59 39.77 48.16 114.49 32.20 53.74 63.50%
EY 0.89 1.24 2.51 2.08 0.87 3.11 1.86 -38.90%
DY 1.01 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.72 3.09 2.31 2.15 3.00 1.41 1.43 -36.79%

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