[BONIA] YoY Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 39.08%
YoY- 28.1%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 390,789 505,604 547,023 525,749 477,640 441,608 334,719 2.61%
PBT 39,963 36,871 63,217 73,947 58,585 65,213 44,957 -1.94%
Tax -9,070 -12,822 -18,776 -22,509 -18,751 -19,252 -12,305 -4.95%
NP 30,893 24,049 44,441 51,438 39,834 45,961 32,652 -0.91%
-
NP to SH 24,054 20,785 40,942 46,206 36,070 39,913 30,963 -4.11%
-
Tax Rate 22.70% 34.78% 29.70% 30.44% 32.01% 29.52% 27.37% -
Total Cost 359,896 481,555 502,582 474,311 437,806 395,647 302,067 2.95%
-
Net Worth 427,332 402,810 378,794 338,682 296,382 268,102 227,787 11.04%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - 5,039 -
Div Payout % - - - - - - 16.28% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 427,332 402,810 378,794 338,682 296,382 268,102 227,787 11.04%
NOSH 806,287 805,620 805,944 201,596 201,621 201,580 201,582 25.96%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.91% 4.76% 8.12% 9.78% 8.34% 10.41% 9.76% -
ROE 5.63% 5.16% 10.81% 13.64% 12.17% 14.89% 13.59% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 48.47 62.76 67.87 260.79 236.90 219.07 166.05 -18.53%
EPS 2.98 2.58 5.08 22.92 17.89 19.80 15.36 -23.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.53 0.50 0.47 1.68 1.47 1.33 1.13 -11.84%
Adjusted Per Share Value based on latest NOSH - 201,599
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 193.87 250.83 271.38 260.82 236.96 219.08 166.05 2.61%
EPS 11.93 10.31 20.31 22.92 17.89 19.80 15.36 -4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 2.12 1.9983 1.8792 1.6802 1.4704 1.3301 1.1301 11.04%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.665 0.645 1.11 4.40 1.98 2.54 1.77 -
P/RPS 1.37 1.03 1.64 1.69 0.84 1.16 1.07 4.20%
P/EPS 22.29 25.00 21.85 19.20 11.07 12.83 11.52 11.61%
EY 4.49 4.00 4.58 5.21 9.04 7.80 8.68 -10.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.41 -
P/NAPS 1.25 1.29 2.36 2.62 1.35 1.91 1.57 -3.72%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 25/05/16 26/05/15 28/05/14 27/05/13 29/05/12 25/05/11 -
Price 0.655 0.565 1.06 5.19 2.08 2.33 1.75 -
P/RPS 1.35 0.90 1.56 1.99 0.88 1.06 1.05 4.27%
P/EPS 21.96 21.90 20.87 22.64 11.63 11.77 11.39 11.55%
EY 4.55 4.57 4.79 4.42 8.60 8.50 8.78 -10.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 1.24 1.13 2.26 3.09 1.41 1.75 1.55 -3.64%

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