[BONIA] YoY Annualized Quarter 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- -19.91%
YoY- 28.91%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 729,364 700,998 636,853 588,810 446,292 369,890 320,489 14.68%
PBT 84,289 98,596 78,113 86,950 59,942 44,128 31,088 18.07%
Tax -25,034 -30,012 -25,001 -25,669 -16,406 -13,170 -10,416 15.72%
NP 59,254 68,584 53,112 61,281 43,536 30,957 20,672 19.17%
-
NP to SH 54,589 61,608 48,093 53,217 41,284 30,850 20,138 18.07%
-
Tax Rate 29.70% 30.44% 32.01% 29.52% 27.37% 29.84% 33.50% -
Total Cost 670,109 632,414 583,741 527,529 402,756 338,933 299,817 14.33%
-
Net Worth 378,794 338,682 296,382 268,102 227,787 193,488 171,407 14.12%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - 6,719 - - -
Div Payout % - - - - 16.28% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 378,794 338,682 296,382 268,102 227,787 193,488 171,407 14.12%
NOSH 805,944 201,596 201,621 201,580 201,582 201,550 201,655 25.96%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.12% 9.78% 8.34% 10.41% 9.76% 8.37% 6.45% -
ROE 14.41% 18.19% 16.23% 19.85% 18.12% 15.94% 11.75% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 90.50 347.72 315.87 292.10 221.39 183.52 158.93 -8.95%
EPS 6.77 30.56 23.85 26.40 20.48 15.31 9.99 -6.27%
DPS 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
NAPS 0.47 1.68 1.47 1.33 1.13 0.96 0.85 -9.39%
Adjusted Per Share Value based on latest NOSH - 201,445
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 363.69 349.55 317.56 293.61 222.54 184.44 159.81 14.68%
EPS 27.22 30.72 23.98 26.54 20.59 15.38 10.04 18.07%
DPS 0.00 0.00 0.00 0.00 3.35 0.00 0.00 -
NAPS 1.8888 1.6888 1.4779 1.3369 1.1359 0.9648 0.8547 14.12%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.11 4.40 1.98 2.54 1.77 1.03 0.68 -
P/RPS 1.23 1.27 0.63 0.87 0.80 0.56 0.43 19.13%
P/EPS 16.39 14.40 8.30 9.62 8.64 6.73 6.81 15.75%
EY 6.10 6.95 12.05 10.39 11.57 14.86 14.69 -13.61%
DY 0.00 0.00 0.00 0.00 1.88 0.00 0.00 -
P/NAPS 2.36 2.62 1.35 1.91 1.57 1.07 0.80 19.74%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 28/05/14 27/05/13 29/05/12 25/05/11 26/05/10 28/05/09 -
Price 1.06 5.19 2.08 2.33 1.75 1.01 1.00 -
P/RPS 1.17 1.49 0.66 0.80 0.79 0.55 0.63 10.86%
P/EPS 15.65 16.98 8.72 8.83 8.54 6.60 10.01 7.72%
EY 6.39 5.89 11.47 11.33 11.70 15.16 9.99 -7.17%
DY 0.00 0.00 0.00 0.00 1.90 0.00 0.00 -
P/NAPS 2.26 3.09 1.41 1.75 1.55 1.05 1.18 11.43%

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