[BONIA] YoY Quarter Result on 30-Jun-2013 [#4]

Stock

[BONIA] BONIA CORPORATION BHD

Announcement Date

30-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- -59.48%

YoY- 443.0%

Quarter Report

Bonia - 4Qtr 30.06.13.PDF

Latest QR

Upcoming QR

BONIA's Result

BONIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	159,834	148,306	165,859	154,678	138,204	126,662	82,681	11.60%
YoY %	7.77%	-10.58%	7.23%	11.92%	9.11%	53.19%	-	-
Horiz. %	193.31%	179.37%	200.60%	187.08%	167.15%	153.19%	100.00%	-
PBT	8,561	9,489	11,593	13,274	1,669	11,589	12,359	-5.93%
YoY %	-9.78%	-18.15%	-12.66%	695.33%	-85.60%	-6.23%	-	-
Horiz. %	69.27%	76.78%	93.80%	107.40%	13.50%	93.77%	100.00%	-
Tax	-3,025	-3,134	-2,441	-5,540	-2,073	-1,637	-2,374	4.11%
YoY %	3.48%	-28.39%	55.94%	-167.25%	-26.63%	31.04%	-	-
Horiz. %	127.42%	132.01%	102.82%	233.36%	87.32%	68.96%	100.00%	-
NP	5,536	6,355	9,152	7,734	-404	9,952	9,985	-9.35%
YoY %	-12.89%	-30.56%	18.33%	2,014.36%	-104.06%	-0.33%	-	-
Horiz. %	55.44%	63.65%	91.66%	77.46%	-4.05%	99.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,778	4,382	8,917	5,278	972	8,189	10,409	-15.52%
YoY %	-13.78%	-50.86%	68.95%	443.00%	-88.13%	-21.33%	-	-
Horiz. %	36.30%	42.10%	85.67%	50.71%	9.34%	78.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.33%	33.03%	21.06%	41.74%	124.21%	14.13%	19.21%	-
YoY %	6.96%	56.84%	-49.54%	-66.40%	779.05%	-26.44%	-	-
Horiz. %	183.91%	171.94%	109.63%	217.28%	646.59%	73.56%	100.00%	-
Total Cost	154,298	141,951	156,707	146,944	138,608	116,710	72,696	13.35%
YoY %	8.70%	-9.42%	6.64%	6.01%	18.76%	60.55%	-	-
Horiz. %	212.25%	195.27%	215.56%	202.13%	190.67%	160.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	404,215	387,868	1,386,863	201,428	203,076	232,093	203,491	12.10%
YoY %	4.21%	-72.03%	588.52%	-0.81%	-12.50%	14.06%	-	-
Horiz. %	198.64%	190.61%	681.54%	98.99%	99.80%	114.06%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	-	10,100	10,078	10,071	10,153	5,045	10,073	-
YoY %	-	0.22%	0.07%	-0.81%	101.25%	-49.92%	-	-
Horiz. %	-	100.27%	100.05%	99.98%	100.79%	50.08%	100.00%	-
Div Payout %	-	230.51%	113.03%	190.82%	1,044.63%	61.61%	96.78%	-
YoY %	-	103.94%	-40.77%	-81.73%	1,595.55%	-36.34%	-	-
Horiz. %	-	238.18%	116.79%	197.17%	1,079.39%	63.66%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	404,215	387,868	1,386,863	201,428	203,076	232,093	203,491	12.10%
YoY %	4.21%	-72.03%	588.52%	-0.81%	-12.50%	14.06%	-	-
Horiz. %	198.64%	190.61%	681.54%	98.99%	99.80%	114.06%	100.00%	-
NOSH	808,431	808,059	806,315	201,428	203,076	201,820	201,477	26.03%
YoY %	0.05%	0.22%	300.30%	-0.81%	0.62%	0.17%	-	-
Horiz. %	401.25%	401.07%	400.20%	99.98%	100.79%	100.17%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	3.46%	4.29%	5.52%	5.00%	-0.29%	7.86%	12.08%	-
YoY %	-19.35%	-22.28%	10.40%	1,824.14%	-103.69%	-34.93%	-	-
Horiz. %	28.64%	35.51%	45.70%	41.39%	-2.40%	65.07%	100.00%	-
ROE	0.93%	1.13%	0.64%	2.62%	0.48%	3.53%	5.12%	-
YoY %	-17.70%	76.56%	-75.57%	445.83%	-86.40%	-31.05%	-	-
Horiz. %	18.16%	22.07%	12.50%	51.17%	9.38%	68.95%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	19.77	18.35	20.57	76.79	68.06	62.76	41.04	-11.45%
YoY %	7.74%	-10.79%	-73.21%	12.83%	8.44%	52.92%	-	-
Horiz. %	48.17%	44.71%	50.12%	187.11%	165.84%	152.92%	100.00%	-
EPS	0.47	0.54	1.11	0.65	0.48	4.06	5.16	-32.89%
YoY %	-12.96%	-51.35%	70.77%	35.42%	-88.18%	-21.32%	-	-
Horiz. %	9.11%	10.47%	21.51%	12.60%	9.30%	78.68%	100.00%	-
DPS	0.00	1.25	1.25	5.00	5.00	2.50	5.00	-
YoY %	0.00%	0.00%	-75.00%	0.00%	100.00%	-50.00%	-	-
Horiz. %	0.00%	25.00%	25.00%	100.00%	100.00%	50.00%	100.00%	-
NAPS	0.50	0.48	1.72	1.00	1.00	1.15	1.01	-11.04%
YoY %	4.17%	-72.09%	72.00%	0.00%	-13.04%	13.86%	-	-
Horiz. %	49.50%	47.52%	170.30%	99.01%	99.01%	113.86%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 201,428
RPS	79.29	73.57	82.28	76.74	68.56	62.84	41.02	11.59%
YoY %	7.77%	-10.59%	7.22%	11.93%	9.10%	53.19%	-	-
Horiz. %	193.30%	179.35%	200.59%	187.08%	167.14%	153.19%	100.00%	-
EPS	1.87	2.17	4.42	2.62	0.48	4.06	5.16	-15.55%
YoY %	-13.82%	-50.90%	68.70%	445.83%	-88.18%	-21.32%	-	-
Horiz. %	36.24%	42.05%	85.66%	50.78%	9.30%	78.68%	100.00%	-
DPS	0.00	5.01	5.00	5.00	5.04	2.50	5.00	-
YoY %	0.00%	0.20%	0.00%	-0.79%	101.60%	-50.00%	-	-
Horiz. %	0.00%	100.20%	100.00%	100.00%	100.80%	50.00%	100.00%	-
NAPS	2.0053	1.9242	6.8802	0.9993	1.0075	1.1514	1.0095	12.10%
YoY %	4.21%	-72.03%	588.50%	-0.81%	-12.50%	14.06%	-	-
Horiz. %	198.64%	190.61%	681.55%	98.99%	99.80%	114.06%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.57	0.95	5.35	2.40	2.18	1.81	1.05	-
P/RPS	2.88	5.18	26.01	3.13	3.20	2.88	2.56	1.98%
YoY %	-44.40%	-80.08%	730.99%	-2.19%	11.11%	12.50%	-	-
Horiz. %	112.50%	202.34%	1,016.02%	122.27%	125.00%	112.50%	100.00%	-
P/EPS	121.97	175.18	483.77	91.59	455.46	44.61	20.32	34.77%
YoY %	-30.37%	-63.79%	428.19%	-79.89%	920.98%	119.54%	-	-
Horiz. %	600.25%	862.11%	2,380.76%	450.74%	2,241.44%	219.54%	100.00%	-
EY	0.82	0.57	0.21	1.09	0.22	2.24	4.92	-25.79%
YoY %	43.86%	171.43%	-80.73%	395.45%	-90.18%	-54.47%	-	-
Horiz. %	16.67%	11.59%	4.27%	22.15%	4.47%	45.53%	100.00%	-
DY	0.00	1.32	0.23	2.08	2.29	1.38	4.76	-
YoY %	0.00%	473.91%	-88.94%	-9.17%	65.94%	-71.01%	-	-
Horiz. %	0.00%	27.73%	4.83%	43.70%	48.11%	28.99%	100.00%	-
P/NAPS	1.14	1.98	3.11	2.40	2.18	1.57	1.04	1.54%
YoY %	-42.42%	-36.33%	29.58%	10.09%	38.85%	50.96%	-	-
Horiz. %	109.62%	190.38%	299.04%	230.77%	209.62%	150.96%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/16	28/08/15	28/08/14	30/08/13	30/08/12	26/08/11	30/08/10	-
Price	0.56	0.705	1.24	3.00	2.64	1.70	1.32	-
P/RPS	2.83	3.84	6.03	3.91	3.88	2.71	3.22	-2.12%
YoY %	-26.30%	-36.32%	54.22%	0.77%	43.17%	-15.84%	-	-
Horiz. %	87.89%	119.25%	187.27%	121.43%	120.50%	84.16%	100.00%	-
P/EPS	119.83	130.01	112.13	114.49	551.57	41.90	25.55	29.34%
YoY %	-7.83%	15.95%	-2.06%	-79.24%	1,216.40%	63.99%	-	-
Horiz. %	469.00%	508.85%	438.86%	448.10%	2,158.79%	163.99%	100.00%	-
EY	0.83	0.77	0.89	0.87	0.18	2.39	3.91	-22.74%
YoY %	7.79%	-13.48%	2.30%	383.33%	-92.47%	-38.87%	-	-
Horiz. %	21.23%	19.69%	22.76%	22.25%	4.60%	61.13%	100.00%	-
DY	0.00	1.77	1.01	1.67	1.89	1.47	3.79	-
YoY %	0.00%	75.25%	-39.52%	-11.64%	28.57%	-61.21%	-	-
Horiz. %	0.00%	46.70%	26.65%	44.06%	49.87%	38.79%	100.00%	-
P/NAPS	1.12	1.47	0.72	3.00	2.64	1.48	1.31	-2.57%
YoY %	-23.81%	104.17%	-76.00%	13.64%	78.38%	12.98%	-	-
Horiz. %	85.50%	112.21%	54.96%	229.01%	201.53%	112.98%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos