[BONIA] YoY Cumulative 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- 133.62%
YoY- 44.17%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 309,063 343,171 352,013 354,726 323,608 303,695 206,654 6.93%
PBT 34,010 28,352 40,804 52,845 38,919 52,819 28,111 3.22%
Tax -10,081 -10,021 -11,981 -16,385 -12,892 -14,353 -8,581 2.71%
NP 23,929 18,331 28,823 36,460 26,027 38,466 19,530 3.44%
-
NP to SH 19,296 16,382 26,813 33,223 23,045 33,225 19,197 0.08%
-
Tax Rate 29.64% 35.34% 29.36% 31.01% 33.13% 27.17% 30.53% -
Total Cost 285,134 324,840 323,190 318,266 297,581 265,229 187,124 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 4.51% 4.06% 7.40% 10.17% 8.11% 12.78% 8.90% -
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 38.28 42.52 43.72 175.96 160.51 150.64 102.48 -15.12%
EPS 2.39 2.03 3.33 16.48 11.43 16.48 9.52 -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 154.11 171.12 175.53 176.88 161.37 151.44 103.05 6.93%
EPS 9.62 8.17 13.37 16.57 11.49 16.57 9.57 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 1.52 1.66 2.18 2.13 1.40 1.35 1.72 -2.03%
P/EPS 24.27 34.73 28.68 22.75 19.69 12.38 18.49 4.63%
EY 4.12 2.88 3.49 4.39 5.08 8.08 5.41 -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 1.71 1.56 2.23 2.13 1.25 1.51 1.66 0.49%
P/EPS 27.41 32.76 29.28 22.75 17.59 13.77 17.86 7.39%
EY 3.65 3.05 3.42 4.39 5.69 7.26 5.60 -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