[BONIA] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -51.44%
YoY- -42.98%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 178,460 181,134 186,327 166,895 151,462 104,207 89,982 12.08%
PBT 14,700 20,683 31,801 14,620 21,194 13,369 10,271 6.15%
Tax -5,709 -5,791 -10,085 -5,206 -6,278 -4,024 -3,268 9.73%
NP 8,991 14,892 21,716 9,414 14,916 9,345 7,003 4.25%
-
NP to SH 7,508 13,855 19,002 7,533 13,212 9,180 7,164 0.78%
-
Tax Rate 38.84% 28.00% 31.71% 35.61% 29.62% 30.10% 31.82% -
Total Cost 169,469 166,242 164,611 157,481 136,546 94,862 82,979 12.63%
-
Net Worth 403,655 362,485 326,439 283,998 260,205 215,881 185,658 13.81%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 403,655 362,485 326,439 283,998 260,205 215,881 185,658 13.81%
NOSH 807,311 805,523 201,505 201,417 201,709 201,758 201,802 25.98%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.04% 8.22% 11.65% 5.64% 9.85% 8.97% 7.78% -
ROE 1.86% 3.82% 5.82% 2.65% 5.08% 4.25% 3.86% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 22.11 22.49 92.47 82.86 75.09 51.65 44.59 -11.02%
EPS 0.93 1.72 9.43 3.74 6.55 4.55 3.55 -20.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.45 1.62 1.41 1.29 1.07 0.92 -9.65%
Adjusted Per Share Value based on latest NOSH - 201,417
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 88.53 89.86 92.44 82.80 75.14 51.70 44.64 12.08%
EPS 3.72 6.87 9.43 3.74 6.55 4.55 3.55 0.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0025 1.7983 1.6195 1.4089 1.2909 1.071 0.9211 13.81%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.705 0.955 3.75 2.25 2.04 1.76 1.05 -
P/RPS 3.19 4.25 4.06 2.72 2.72 3.41 2.35 5.22%
P/EPS 75.81 55.52 39.77 60.16 31.15 38.68 29.58 16.97%
EY 1.32 1.80 2.51 1.66 3.21 2.59 3.38 -14.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 2.12 2.31 1.60 1.58 1.64 1.14 3.60%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 25/02/14 26/02/13 23/02/12 23/02/11 25/02/10 -
Price 0.665 0.975 3.75 2.01 2.27 1.70 1.02 -
P/RPS 3.01 4.34 4.06 2.43 3.02 3.29 2.29 4.65%
P/EPS 71.51 56.69 39.77 53.74 34.66 37.36 28.73 16.40%
EY 1.40 1.76 2.51 1.86 2.89 2.68 3.48 -14.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.17 2.31 1.43 1.76 1.59 1.11 3.05%

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