[BONIA] YoY Quarter Result on 30-Jun-2012 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -85.47%
YoY- -88.13%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 148,306 165,859 154,678 138,204 126,662 82,681 74,524 12.14%
PBT 9,489 11,593 13,274 1,669 11,589 12,359 6,199 7.35%
Tax -3,134 -2,441 -5,540 -2,073 -1,637 -2,374 -641 30.26%
NP 6,355 9,152 7,734 -404 9,952 9,985 5,558 2.25%
-
NP to SH 4,382 8,917 5,278 972 8,189 10,409 5,503 -3.72%
-
Tax Rate 33.03% 21.06% 41.74% 124.21% 14.13% 19.21% 10.34% -
Total Cost 141,951 156,707 146,944 138,608 116,710 72,696 68,966 12.77%
-
Net Worth 387,868 1,386,863 201,428 203,076 232,093 203,491 177,386 13.92%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 10,100 10,078 10,071 10,153 5,045 10,073 8,063 3.82%
Div Payout % 230.51% 113.03% 190.82% 1,044.63% 61.61% 96.78% 146.52% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 387,868 1,386,863 201,428 203,076 232,093 203,491 177,386 13.92%
NOSH 808,059 806,315 201,428 203,076 201,820 201,477 201,575 26.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.29% 5.52% 5.00% -0.29% 7.86% 12.08% 7.46% -
ROE 1.13% 0.64% 2.62% 0.48% 3.53% 5.12% 3.10% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 18.35 20.57 76.79 68.06 62.76 41.04 36.97 -11.01%
EPS 0.54 1.11 0.65 0.48 4.06 5.16 2.73 -23.65%
DPS 1.25 1.25 5.00 5.00 2.50 5.00 4.00 -17.61%
NAPS 0.48 1.72 1.00 1.00 1.15 1.01 0.88 -9.60%
Adjusted Per Share Value based on latest NOSH - 203,076
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 73.57 82.28 76.74 68.56 62.84 41.02 36.97 12.14%
EPS 2.17 4.42 2.62 0.48 4.06 5.16 2.73 -3.75%
DPS 5.01 5.00 5.00 5.04 2.50 5.00 4.00 3.82%
NAPS 1.9242 6.8802 0.9993 1.0075 1.1514 1.0095 0.88 13.92%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.95 5.35 2.40 2.18 1.81 1.05 1.04 -
P/RPS 5.18 26.01 3.13 3.20 2.88 2.56 2.81 10.72%
P/EPS 175.18 483.77 91.59 455.46 44.61 20.32 38.10 28.93%
EY 0.57 0.21 1.09 0.22 2.24 4.92 2.63 -22.48%
DY 1.32 0.23 2.08 2.29 1.38 4.76 3.85 -16.33%
P/NAPS 1.98 3.11 2.40 2.18 1.57 1.04 1.18 9.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 30/08/13 30/08/12 26/08/11 30/08/10 28/08/09 -
Price 0.705 1.24 3.00 2.64 1.70 1.32 1.02 -
P/RPS 3.84 6.03 3.91 3.88 2.71 3.22 2.76 5.65%
P/EPS 130.01 112.13 114.49 551.57 41.90 25.55 37.36 23.08%
EY 0.77 0.89 0.87 0.18 2.39 3.91 2.68 -18.76%
DY 1.77 1.01 1.67 1.89 1.47 3.79 3.92 -12.40%
P/NAPS 1.47 0.72 3.00 2.64 1.48 1.31 1.16 4.02%

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