[BONIA] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 8.2%
YoY- 38.39%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 584,292 579,812 568,270 558,422 511,167 461,381 417,400 25.06%
PBT 59,556 66,882 76,802 81,254 73,429 56,546 57,316 2.58%
Tax -20,936 -21,325 -20,889 -19,714 -17,460 -13,942 -14,679 26.62%
NP 38,620 45,557 55,913 61,540 55,969 42,604 42,637 -6.36%
-
NP to SH 36,384 40,885 48,102 53,180 49,148 39,152 41,372 -8.18%
-
Tax Rate 35.15% 31.88% 27.20% 24.26% 23.78% 24.66% 25.61% -
Total Cost 545,672 534,255 512,357 496,882 455,198 418,777 374,763 28.37%
-
Net Worth 284,050 203,076 267,922 260,205 251,925 232,093 227,664 15.84%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 10,153 10,153 5,045 10,082 10,082 10,082 15,110 -23.22%
Div Payout % 27.91% 24.84% 10.49% 18.96% 20.51% 25.75% 36.52% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 284,050 203,076 267,922 260,205 251,925 232,093 227,664 15.84%
NOSH 201,454 203,076 201,445 201,709 201,540 201,820 201,472 -0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.61% 7.86% 9.84% 11.02% 10.95% 9.23% 10.21% -
ROE 12.81% 20.13% 17.95% 20.44% 19.51% 16.87% 18.17% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 290.04 285.51 282.10 276.84 253.63 228.61 207.17 25.07%
EPS 18.06 20.13 23.88 26.36 24.39 19.40 20.53 -8.16%
DPS 5.00 5.00 2.50 5.00 5.00 5.00 7.50 -23.62%
NAPS 1.41 1.00 1.33 1.29 1.25 1.15 1.13 15.85%
Adjusted Per Share Value based on latest NOSH - 201,709
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 291.35 289.12 283.37 278.45 254.89 230.07 208.13 25.06%
EPS 18.14 20.39 23.99 26.52 24.51 19.52 20.63 -8.19%
DPS 5.06 5.06 2.52 5.03 5.03 5.03 7.53 -23.22%
NAPS 1.4164 1.0126 1.336 1.2975 1.2562 1.1573 1.1352 15.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.38 2.18 2.54 2.04 1.60 1.81 1.77 -
P/RPS 0.82 0.76 0.90 0.74 0.63 0.79 0.85 -2.36%
P/EPS 13.18 10.83 10.64 7.74 6.56 9.33 8.62 32.61%
EY 7.59 9.24 9.40 12.92 15.24 10.72 11.60 -24.57%
DY 2.10 2.29 0.98 2.45 3.13 2.76 4.24 -37.32%
P/NAPS 1.69 2.18 1.91 1.58 1.28 1.57 1.57 5.01%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 30/08/12 29/05/12 23/02/12 29/11/11 26/08/11 25/05/11 -
Price 2.41 2.64 2.33 2.27 1.68 1.70 1.75 -
P/RPS 0.83 0.92 0.83 0.82 0.66 0.74 0.84 -0.79%
P/EPS 13.34 13.11 9.76 8.61 6.89 8.76 8.52 34.72%
EY 7.49 7.63 10.25 11.61 14.52 11.41 11.73 -25.78%
DY 2.07 1.89 1.07 2.20 2.98 2.94 4.29 -38.39%
P/NAPS 1.71 2.64 1.75 1.76 1.34 1.48 1.55 6.74%

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