[BONIA] QoQ 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- 1.98%
YoY- 8.83%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 178,460 164,711 148,306 195,010 181,134 170,879 165,859 4.98%
PBT 14,700 13,652 9,489 22,413 20,683 20,121 11,593 17.10%
Tax -5,709 -4,312 -3,134 -6,795 -5,791 -6,190 -2,441 75.92%
NP 8,991 9,340 6,355 15,618 14,892 13,931 9,152 -1.17%
-
NP to SH 7,508 8,874 4,382 14,129 13,855 12,958 8,917 -10.80%
-
Tax Rate 38.84% 31.59% 33.03% 30.32% 28.00% 30.76% 21.06% -
Total Cost 169,469 155,371 141,951 179,392 166,242 156,948 156,707 5.34%
-
Net Worth 403,655 403,363 387,868 379,464 362,485 362,180 1,386,863 -55.98%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 10,100 - - - 10,078 -
Div Payout % - - 230.51% - - - 113.03% -
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 403,655 403,363 387,868 379,464 362,485 362,180 1,386,863 -55.98%
NOSH 807,311 806,727 808,059 807,371 805,523 804,844 806,315 0.08%
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 5.04% 5.67% 4.29% 8.01% 8.22% 8.15% 5.52% -
ROE 1.86% 2.20% 1.13% 3.72% 3.82% 3.58% 0.64% -
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 22.11 20.42 18.35 24.15 22.49 21.23 20.57 4.91%
EPS 0.93 1.10 0.54 1.75 1.72 1.61 1.11 -11.09%
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 1.72 -56.01%
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 88.53 81.71 73.57 96.74 89.86 84.77 82.28 4.98%
EPS 3.72 4.40 2.17 7.01 6.87 6.43 4.42 -10.83%
DPS 0.00 0.00 5.01 0.00 0.00 0.00 5.00 -
NAPS 2.0025 2.0011 1.9242 1.8825 1.7983 1.7968 6.8802 -55.98%
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 3.19 3.58 5.18 4.60 4.25 5.28 26.01 -75.22%
P/EPS 75.81 66.36 175.18 63.43 55.52 69.57 483.77 -70.83%
EY 1.32 1.51 0.57 1.58 1.80 1.44 0.21 239.45%
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 3.11 -40.89%
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 3.01 3.43 3.84 4.39 4.34 4.64 6.03 -36.99%
P/EPS 71.51 63.64 130.01 60.57 56.69 61.18 112.13 -25.84%
EY 1.40 1.57 0.77 1.65 1.76 1.63 0.89 35.14%
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 0.72 50.38%

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