[BONIA] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -9.55%
YoY- 16.27%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 599,725 584,292 579,812 568,270 558,422 511,167 461,381 19.00%
PBT 52,982 59,556 66,882 76,802 81,254 73,429 56,546 -4.22%
Tax -19,864 -20,936 -21,325 -20,889 -19,714 -17,460 -13,942 26.48%
NP 33,118 38,620 45,557 55,913 61,540 55,969 42,604 -15.39%
-
NP to SH 30,705 36,384 40,885 48,102 53,180 49,148 39,152 -14.89%
-
Tax Rate 37.49% 35.15% 31.88% 27.20% 24.26% 23.78% 24.66% -
Total Cost 566,607 545,672 534,255 512,357 496,882 455,198 418,777 22.21%
-
Net Worth 283,998 284,050 203,076 267,922 260,205 251,925 232,093 14.33%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 10,153 10,153 10,153 5,045 10,082 10,082 10,082 0.46%
Div Payout % 33.07% 27.91% 24.84% 10.49% 18.96% 20.51% 25.75% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 283,998 284,050 203,076 267,922 260,205 251,925 232,093 14.33%
NOSH 201,417 201,454 203,076 201,445 201,709 201,540 201,820 -0.13%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.52% 6.61% 7.86% 9.84% 11.02% 10.95% 9.23% -
ROE 10.81% 12.81% 20.13% 17.95% 20.44% 19.51% 16.87% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 297.75 290.04 285.51 282.10 276.84 253.63 228.61 19.16%
EPS 15.24 18.06 20.13 23.88 26.36 24.39 19.40 -14.79%
DPS 5.00 5.00 5.00 2.50 5.00 5.00 5.00 0.00%
NAPS 1.41 1.41 1.00 1.33 1.29 1.25 1.15 14.48%
Adjusted Per Share Value based on latest NOSH - 201,445
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 297.52 289.87 287.65 281.92 277.03 253.59 228.89 19.00%
EPS 15.23 18.05 20.28 23.86 26.38 24.38 19.42 -14.89%
DPS 5.04 5.04 5.04 2.50 5.00 5.00 5.00 0.53%
NAPS 1.4089 1.4092 1.0075 1.3292 1.2909 1.2498 1.1514 14.33%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.25 2.38 2.18 2.54 2.04 1.60 1.81 -
P/RPS 0.76 0.82 0.76 0.90 0.74 0.63 0.79 -2.53%
P/EPS 14.76 13.18 10.83 10.64 7.74 6.56 9.33 35.58%
EY 6.78 7.59 9.24 9.40 12.92 15.24 10.72 -26.21%
DY 2.22 2.10 2.29 0.98 2.45 3.13 2.76 -13.45%
P/NAPS 1.60 1.69 2.18 1.91 1.58 1.28 1.57 1.26%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 26/11/12 30/08/12 29/05/12 23/02/12 29/11/11 26/08/11 -
Price 2.01 2.41 2.64 2.33 2.27 1.68 1.70 -
P/RPS 0.68 0.83 0.92 0.83 0.82 0.66 0.74 -5.45%
P/EPS 13.19 13.34 13.11 9.76 8.61 6.89 8.76 31.20%
EY 7.58 7.49 7.63 10.25 11.61 14.52 11.41 -23.76%
DY 2.49 2.07 1.89 1.07 2.20 2.98 2.94 -10.43%
P/NAPS 1.43 1.71 2.64 1.75 1.76 1.34 1.48 -2.25%

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