[BONIA] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -25.72%
YoY- -30.64%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 686,342 704,026 709,452 647,216 607,390 413,308 370,398 10.82%
PBT 56,704 81,608 105,690 77,838 105,638 56,222 41,454 5.35%
Tax -20,042 -23,962 -32,770 -25,784 -28,706 -17,162 -13,084 7.36%
NP 36,662 57,646 72,920 52,054 76,932 39,060 28,370 4.36%
-
NP to SH 32,764 53,626 66,446 46,090 66,450 38,394 28,630 2.27%
-
Tax Rate 35.34% 29.36% 31.01% 33.13% 27.17% 30.53% 31.56% -
Total Cost 649,680 646,380 636,532 595,162 530,458 374,248 342,028 11.28%
-
Net Worth 403,497 362,337 326,585 284,282 260,074 215,764 185,490 13.82%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 403,497 362,337 326,585 284,282 260,074 215,764 185,490 13.82%
NOSH 806,995 805,195 201,595 201,618 201,608 201,649 201,619 25.99%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.34% 8.19% 10.28% 8.04% 12.67% 9.45% 7.66% -
ROE 8.12% 14.80% 20.35% 16.21% 25.55% 17.79% 15.43% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 85.05 87.44 351.92 321.01 301.27 204.96 183.71 -12.04%
EPS 4.06 6.66 32.96 22.86 32.96 19.04 14.20 -18.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.45 1.62 1.41 1.29 1.07 0.92 -9.65%
Adjusted Per Share Value based on latest NOSH - 201,417
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 342.24 351.06 353.76 322.73 302.87 206.09 184.70 10.82%
EPS 16.34 26.74 33.13 22.98 33.13 19.14 14.28 2.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.012 1.8068 1.6285 1.4176 1.2968 1.0759 0.9249 13.82%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.705 0.955 3.75 2.25 2.04 1.76 1.05 -
P/RPS 0.83 1.09 1.07 0.70 0.68 0.86 0.57 6.46%
P/EPS 17.36 14.34 11.38 9.84 6.19 9.24 7.39 15.28%
EY 5.76 6.97 8.79 10.16 16.16 10.82 13.52 -13.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 2.12 2.31 1.60 1.58 1.64 1.14 3.60%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 25/02/14 26/02/13 23/02/12 23/02/11 25/02/10 -
Price 0.665 0.975 3.75 2.01 2.27 1.70 1.02 -
P/RPS 0.78 1.12 1.07 0.63 0.75 0.83 0.56 5.67%
P/EPS 16.38 14.64 11.38 8.79 6.89 8.93 7.18 14.72%
EY 6.11 6.83 8.79 11.37 14.52 11.20 13.92 -12.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.17 2.31 1.43 1.76 1.59 1.11 3.05%

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