[BONIA] YoY Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -23.17%
YoY- 4.43%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 695,329 691,608 632,318 579,812 461,381 360,099 314,891 14.10%
PBT 72,706 85,540 71,859 66,882 56,546 45,455 29,515 16.20%
Tax -21,910 -24,950 -24,291 -21,325 -13,942 -12,252 -8,453 17.19%
NP 50,796 60,590 47,568 45,557 42,604 33,203 21,062 15.79%
-
NP to SH 45,324 55,123 41,348 40,885 39,152 33,547 20,607 14.03%
-
Tax Rate 30.14% 29.17% 33.80% 31.88% 24.66% 26.95% 28.64% -
Total Cost 644,533 631,018 584,750 534,255 418,777 326,896 293,829 13.98%
-
Net Worth 386,971 346,741 302,395 270,169 231,756 203,543 177,437 13.87%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 10,077 10,079 10,079 10,080 5,038 10,076 8,065 3.78%
Div Payout % 22.23% 18.29% 24.38% 24.66% 12.87% 30.04% 39.14% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 386,971 346,741 302,395 270,169 231,756 203,543 177,437 13.87%
NOSH 806,191 806,375 201,597 201,619 201,527 201,528 201,634 25.96%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.31% 8.76% 7.52% 7.86% 9.23% 9.22% 6.69% -
ROE 11.71% 15.90% 13.67% 15.13% 16.89% 16.48% 11.61% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 86.25 85.77 313.65 287.58 228.94 178.68 156.17 -9.41%
EPS 5.62 6.84 5.13 20.28 19.42 16.64 10.22 -9.48%
DPS 1.25 1.25 5.00 5.00 2.50 5.00 4.00 -17.61%
NAPS 0.48 0.43 1.50 1.34 1.15 1.01 0.88 -9.60%
Adjusted Per Share Value based on latest NOSH - 203,076
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 346.72 344.87 315.30 289.12 230.07 179.56 157.02 14.10%
EPS 22.60 27.49 20.62 20.39 19.52 16.73 10.28 14.02%
DPS 5.03 5.03 5.03 5.03 2.51 5.02 4.02 3.80%
NAPS 1.9296 1.729 1.5079 1.3472 1.1556 1.015 0.8848 13.87%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.95 5.35 2.40 2.18 1.81 1.05 1.04 -
P/RPS 1.10 6.24 0.77 0.76 0.79 0.59 0.67 8.61%
P/EPS 16.90 78.26 11.70 10.75 9.32 6.31 10.18 8.81%
EY 5.92 1.28 8.55 9.30 10.73 15.85 9.83 -8.10%
DY 1.32 0.23 2.08 2.29 1.38 4.76 3.85 -16.33%
P/NAPS 1.98 12.44 1.60 1.63 1.57 1.04 1.18 9.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 30/08/13 30/08/12 26/08/11 30/08/10 28/08/09 -
Price 0.705 1.24 3.00 2.64 1.70 1.32 1.02 -
P/RPS 0.82 1.45 0.96 0.92 0.74 0.74 0.65 3.94%
P/EPS 12.54 18.14 14.63 13.02 8.75 7.93 9.98 3.87%
EY 7.97 5.51 6.84 7.68 11.43 12.61 10.02 -3.74%
DY 1.77 1.01 1.67 1.89 1.47 3.79 3.92 -12.40%
P/NAPS 1.47 2.88 2.00 1.97 1.48 1.31 1.16 4.02%

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