[BONIA] YoY Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -62.06%
YoY- -22.49%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 164,711 170,879 168,399 156,713 152,233 102,447 95,217 9.55%
PBT 13,652 20,121 21,044 24,299 31,625 14,742 10,456 4.54%
Tax -4,312 -6,190 -6,300 -7,686 -8,075 -4,557 -3,274 4.69%
NP 9,340 13,931 14,744 16,613 23,550 10,185 7,182 4.47%
-
NP to SH 8,874 12,958 14,221 15,512 20,013 10,017 7,151 3.66%
-
Tax Rate 31.59% 30.76% 29.94% 31.63% 25.53% 30.91% 31.31% -
Total Cost 155,371 156,948 153,655 140,100 128,683 92,262 88,035 9.92%
-
Net Worth 403,363 362,180 318,260 284,050 251,925 209,611 185,321 13.83%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 403,363 362,180 318,260 284,050 251,925 209,611 185,321 13.83%
NOSH 806,727 804,844 201,430 201,454 201,540 201,549 201,436 26.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.67% 8.15% 8.76% 10.60% 15.47% 9.94% 7.54% -
ROE 2.20% 3.58% 4.47% 5.46% 7.94% 4.78% 3.86% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 20.42 21.23 83.60 77.79 75.53 50.83 47.27 -13.04%
EPS 1.10 1.61 7.06 7.70 9.93 4.97 3.55 -17.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.45 1.58 1.41 1.25 1.04 0.92 -9.65%
Adjusted Per Share Value based on latest NOSH - 201,454
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 81.71 84.77 83.54 77.75 75.52 50.82 47.24 9.55%
EPS 4.40 6.43 7.06 7.70 9.93 4.97 3.55 3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0011 1.7968 1.5789 1.4092 1.2498 1.0399 0.9194 13.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.73 1.12 2.98 2.38 1.60 1.66 1.00 -
P/RPS 3.58 5.28 3.56 3.06 2.12 3.27 2.12 9.12%
P/EPS 66.36 69.57 42.21 30.91 16.11 33.40 28.17 15.34%
EY 1.51 1.44 2.37 3.24 6.21 2.99 3.55 -13.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.49 1.89 1.69 1.28 1.60 1.09 4.98%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 22/11/13 26/11/12 29/11/11 24/11/10 26/11/09 -
Price 0.70 0.985 3.40 2.41 1.68 1.71 1.05 -
P/RPS 3.43 4.64 4.07 3.10 2.22 3.36 2.22 7.51%
P/EPS 63.64 61.18 48.16 31.30 16.92 34.41 29.58 13.61%
EY 1.57 1.63 2.08 3.20 5.91 2.91 3.38 -11.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.19 2.15 1.71 1.34 1.64 1.14 3.48%

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