[BONIA] YoY Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 104.46%
YoY- 99.79%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 683,516 673,596 626,852 608,932 409,788 380,868 356,544 11.45%
PBT 80,484 84,176 97,196 126,500 58,968 41,824 34,224 15.31%
Tax -24,760 -25,200 -30,744 -32,300 -18,228 -13,096 -10,256 15.81%
NP 55,724 58,976 66,452 94,200 40,740 28,728 23,968 15.09%
-
NP to SH 51,832 56,884 62,048 80,052 40,068 28,604 23,780 13.86%
-
Tax Rate 30.76% 29.94% 31.63% 25.53% 30.91% 31.31% 29.97% -
Total Cost 627,792 614,620 560,400 514,732 369,048 352,140 332,576 11.16%
-
Net Worth 362,180 318,260 284,050 251,925 209,611 185,321 169,281 13.50%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 362,180 318,260 284,050 251,925 209,611 185,321 169,281 13.50%
NOSH 804,844 201,430 201,454 201,540 201,549 201,436 201,525 25.94%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.15% 8.76% 10.60% 15.47% 9.94% 7.54% 6.72% -
ROE 14.31% 17.87% 21.84% 31.78% 19.12% 15.43% 14.05% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 84.93 334.41 311.16 302.14 203.32 189.08 176.92 -11.50%
EPS 6.44 28.24 30.80 39.72 19.88 14.20 11.80 -9.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 1.58 1.41 1.25 1.04 0.92 0.84 -9.87%
Adjusted Per Share Value based on latest NOSH - 201,540
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 340.83 335.89 312.58 303.64 204.34 189.92 177.79 11.45%
EPS 25.85 28.36 30.94 39.92 19.98 14.26 11.86 13.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.806 1.587 1.4164 1.2562 1.0452 0.9241 0.8441 13.50%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.12 2.98 2.38 1.60 1.66 1.00 1.59 -
P/RPS 1.32 0.89 0.76 0.53 0.82 0.53 0.90 6.58%
P/EPS 17.39 10.55 7.73 4.03 8.35 7.04 13.47 4.34%
EY 5.75 9.48 12.94 24.83 11.98 14.20 7.42 -4.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 1.89 1.69 1.28 1.60 1.09 1.89 4.70%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 22/11/13 26/11/12 29/11/11 24/11/10 26/11/09 24/11/08 -
Price 0.985 3.40 2.41 1.68 1.71 1.05 1.36 -
P/RPS 1.16 1.02 0.77 0.56 0.84 0.56 0.77 7.06%
P/EPS 15.30 12.04 7.82 4.23 8.60 7.39 11.53 4.82%
EY 6.54 8.31 12.78 23.64 11.63 13.52 8.68 -4.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.15 1.71 1.34 1.64 1.14 1.62 5.15%

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