[BONIA] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 4.35%
YoY- -9.63%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 674,138 729,364 700,998 636,853 588,810 446,292 369,890 10.51%
PBT 49,161 84,289 98,596 78,113 86,950 59,942 44,128 1.81%
Tax -17,096 -25,034 -30,012 -25,001 -25,669 -16,406 -13,170 4.44%
NP 32,065 59,254 68,584 53,112 61,281 43,536 30,957 0.58%
-
NP to SH 27,713 54,589 61,608 48,093 53,217 41,284 30,850 -1.76%
-
Tax Rate 34.78% 29.70% 30.44% 32.01% 29.52% 27.37% 29.84% -
Total Cost 642,073 670,109 632,414 583,741 527,529 402,756 338,933 11.22%
-
Net Worth 402,810 378,794 338,682 296,382 268,102 227,787 193,488 12.98%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 6,719 - -
Div Payout % - - - - - 16.28% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 402,810 378,794 338,682 296,382 268,102 227,787 193,488 12.98%
NOSH 805,620 805,944 201,596 201,621 201,580 201,582 201,550 25.95%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.76% 8.12% 9.78% 8.34% 10.41% 9.76% 8.37% -
ROE 6.88% 14.41% 18.19% 16.23% 19.85% 18.12% 15.94% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 83.68 90.50 347.72 315.87 292.10 221.39 183.52 -12.25%
EPS 3.44 6.77 30.56 23.85 26.40 20.48 15.31 -22.01%
DPS 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
NAPS 0.50 0.47 1.68 1.47 1.33 1.13 0.96 -10.29%
Adjusted Per Share Value based on latest NOSH - 201,625
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 334.44 361.84 347.77 315.94 292.11 221.41 183.50 10.51%
EPS 13.75 27.08 30.56 23.86 26.40 20.48 15.31 -1.77%
DPS 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
NAPS 1.9983 1.8792 1.6802 1.4704 1.3301 1.1301 0.9599 12.98%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.645 1.11 4.40 1.98 2.54 1.77 1.03 -
P/RPS 0.77 1.23 1.27 0.63 0.87 0.80 0.56 5.44%
P/EPS 18.75 16.39 14.40 8.30 9.62 8.64 6.73 18.60%
EY 5.33 6.10 6.95 12.05 10.39 11.57 14.86 -15.69%
DY 0.00 0.00 0.00 0.00 0.00 1.88 0.00 -
P/NAPS 1.29 2.36 2.62 1.35 1.91 1.57 1.07 3.16%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 26/05/15 28/05/14 27/05/13 29/05/12 25/05/11 26/05/10 -
Price 0.565 1.06 5.19 2.08 2.33 1.75 1.01 -
P/RPS 0.68 1.17 1.49 0.66 0.80 0.79 0.55 3.59%
P/EPS 16.42 15.65 16.98 8.72 8.83 8.54 6.60 16.38%
EY 6.09 6.39 5.89 11.47 11.33 11.70 15.16 -14.08%
DY 0.00 0.00 0.00 0.00 0.00 1.90 0.00 -
P/NAPS 1.13 2.26 3.09 1.41 1.75 1.55 1.05 1.23%

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