[BONIA] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 16.81%
YoY- 44.17%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 618,126 686,342 704,026 709,452 647,216 607,390 413,308 6.93%
PBT 68,020 56,704 81,608 105,690 77,838 105,638 56,222 3.22%
Tax -20,162 -20,042 -23,962 -32,770 -25,784 -28,706 -17,162 2.71%
NP 47,858 36,662 57,646 72,920 52,054 76,932 39,060 3.44%
-
NP to SH 38,592 32,764 53,626 66,446 46,090 66,450 38,394 0.08%
-
Tax Rate 29.64% 35.34% 29.36% 31.01% 33.13% 27.17% 30.53% -
Total Cost 570,268 649,680 646,380 636,532 595,162 530,458 374,248 7.26%
-
Net Worth 427,902 403,497 362,337 326,585 284,282 260,074 215,764 12.07%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 427,902 403,497 362,337 326,585 284,282 260,074 215,764 12.07%
NOSH 807,363 806,995 805,195 201,595 201,618 201,608 201,649 25.98%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.74% 5.34% 8.19% 10.28% 8.04% 12.67% 9.45% -
ROE 9.02% 8.12% 14.80% 20.35% 16.21% 25.55% 17.79% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 76.56 85.05 87.44 351.92 321.01 301.27 204.96 -15.12%
EPS 4.78 4.06 6.66 32.96 22.86 32.96 19.04 -20.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.50 0.45 1.62 1.41 1.29 1.07 -11.03%
Adjusted Per Share Value based on latest NOSH - 201,505
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 308.23 342.24 351.06 353.76 322.73 302.87 206.09 6.93%
EPS 19.24 16.34 26.74 33.13 22.98 33.13 19.14 0.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1337 2.012 1.8068 1.6285 1.4176 1.2968 1.0759 12.07%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.58 0.705 0.955 3.75 2.25 2.04 1.76 -
P/RPS 0.76 0.83 1.09 1.07 0.70 0.68 0.86 -2.03%
P/EPS 12.13 17.36 14.34 11.38 9.84 6.19 9.24 4.63%
EY 8.24 5.76 6.97 8.79 10.16 16.16 10.82 -4.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.41 2.12 2.31 1.60 1.58 1.64 -6.57%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 25/02/15 25/02/14 26/02/13 23/02/12 23/02/11 -
Price 0.655 0.665 0.975 3.75 2.01 2.27 1.70 -
P/RPS 0.86 0.78 1.12 1.07 0.63 0.75 0.83 0.59%
P/EPS 13.70 16.38 14.64 11.38 8.79 6.89 8.93 7.38%
EY 7.30 6.11 6.83 8.79 11.37 14.52 11.20 -6.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.33 2.17 2.31 1.43 1.76 1.59 -4.05%

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