[BONIA] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 72.91%
YoY- 94.75%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 162,433 195,010 171,023 154,032 137,913 128,065 92,219 9.88%
PBT 8,519 22,413 21,102 19,666 12,394 16,846 12,369 -6.02%
Tax -2,801 -6,795 -6,124 -5,859 -4,899 -3,724 -3,336 -2.86%
NP 5,718 15,618 14,978 13,807 7,495 13,122 9,033 -7.33%
-
NP to SH 4,403 14,129 12,983 13,025 6,688 11,766 8,823 -10.92%
-
Tax Rate 32.88% 30.32% 29.02% 29.79% 39.53% 22.11% 26.97% -
Total Cost 156,715 179,392 156,045 140,225 130,418 114,943 83,186 11.12%
-
Net Worth 400,272 379,464 338,686 296,389 267,922 227,664 193,380 12.87%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 5,036 - -
Div Payout % - - - - - 42.81% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 400,272 379,464 338,686 296,389 267,922 227,664 193,380 12.87%
NOSH 800,545 807,371 201,599 201,625 201,445 201,472 201,438 25.82%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.52% 8.01% 8.76% 8.96% 5.43% 10.25% 9.80% -
ROE 1.10% 3.72% 3.83% 4.39% 2.50% 5.17% 4.56% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 20.29 24.15 84.83 76.40 68.46 63.56 45.78 -12.67%
EPS 0.55 1.75 6.44 6.46 3.32 5.84 4.38 -29.21%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.50 0.47 1.68 1.47 1.33 1.13 0.96 -10.29%
Adjusted Per Share Value based on latest NOSH - 201,625
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 80.58 96.74 84.84 76.42 68.42 63.53 45.75 9.88%
EPS 2.18 7.01 6.44 6.46 3.32 5.84 4.38 -10.96%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.9858 1.8825 1.6802 1.4704 1.3292 1.1294 0.9594 12.87%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.645 1.11 4.40 1.98 2.54 1.77 1.03 -
P/RPS 3.18 4.60 5.19 2.59 3.71 2.78 2.25 5.92%
P/EPS 117.27 63.43 68.32 30.65 76.51 30.31 23.52 30.67%
EY 0.85 1.58 1.46 3.26 1.31 3.30 4.25 -23.50%
DY 0.00 0.00 0.00 0.00 0.00 1.41 0.00 -
P/NAPS 1.29 2.36 2.62 1.35 1.91 1.57 1.07 3.16%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 26/05/15 28/05/14 27/05/13 29/05/12 25/05/11 26/05/10 -
Price 0.565 1.06 5.19 2.08 2.33 1.75 1.01 -
P/RPS 2.78 4.39 6.12 2.72 3.40 2.75 2.21 3.89%
P/EPS 102.73 60.57 80.59 32.20 70.18 29.97 23.06 28.24%
EY 0.97 1.65 1.24 3.11 1.42 3.34 4.34 -22.08%
DY 0.00 0.00 0.00 0.00 0.00 1.43 0.00 -
P/NAPS 1.13 2.26 3.09 1.41 1.75 1.55 1.05 1.23%

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