[BONIA] YoY TTM Result on 30-Jun-2011 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -5.37%
YoY- 16.71%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 691,608 632,318 579,812 461,381 360,099 314,891 300,189 14.91%
PBT 85,540 71,859 66,882 56,546 45,455 29,515 38,334 14.30%
Tax -24,950 -24,291 -21,325 -13,942 -12,252 -8,453 -10,111 16.23%
NP 60,590 47,568 45,557 42,604 33,203 21,062 28,223 13.57%
-
NP to SH 55,123 41,348 40,885 39,152 33,547 20,607 27,948 11.98%
-
Tax Rate 29.17% 33.80% 31.88% 24.66% 26.95% 28.64% 26.38% -
Total Cost 631,018 584,750 534,255 418,777 326,896 293,829 271,966 15.05%
-
Net Worth 1,386,863 201,428 203,076 232,093 203,491 177,386 162,668 42.90%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 10,078 10,071 10,153 10,082 10,073 8,063 10,041 0.06%
Div Payout % 18.28% 24.36% 24.84% 25.75% 30.03% 39.13% 35.93% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,386,863 201,428 203,076 232,093 203,491 177,386 162,668 42.90%
NOSH 806,315 201,428 203,076 201,820 201,477 201,575 200,824 26.05%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 8.76% 7.52% 7.86% 9.23% 9.22% 6.69% 9.40% -
ROE 3.97% 20.53% 20.13% 16.87% 16.49% 11.62% 17.18% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 85.77 313.92 285.51 228.61 178.73 156.22 149.48 -8.83%
EPS 6.84 20.53 20.13 19.40 16.65 10.22 13.92 -11.16%
DPS 1.25 5.00 5.00 5.00 5.00 4.00 5.00 -20.62%
NAPS 1.72 1.00 1.00 1.15 1.01 0.88 0.81 13.36%
Adjusted Per Share Value based on latest NOSH - 201,820
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 343.11 313.69 287.65 228.89 178.65 156.22 148.92 14.91%
EPS 27.35 20.51 20.28 19.42 16.64 10.22 13.87 11.97%
DPS 5.00 5.00 5.04 5.00 5.00 4.00 4.98 0.06%
NAPS 6.8802 0.9993 1.0075 1.1514 1.0095 0.88 0.807 42.90%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 5.35 2.40 2.18 1.81 1.05 1.04 1.87 -
P/RPS 6.24 0.76 0.76 0.79 0.59 0.67 1.25 30.71%
P/EPS 78.26 11.69 10.83 9.33 6.31 10.17 13.44 34.11%
EY 1.28 8.55 9.24 10.72 15.86 9.83 7.44 -25.41%
DY 0.23 2.08 2.29 2.76 4.76 3.85 2.67 -33.53%
P/NAPS 3.11 2.40 2.18 1.57 1.04 1.18 2.31 5.07%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 30/08/13 30/08/12 26/08/11 30/08/10 28/08/09 28/08/08 -
Price 1.24 3.00 2.64 1.70 1.32 1.02 1.70 -
P/RPS 1.45 0.96 0.92 0.74 0.74 0.65 1.14 4.08%
P/EPS 18.14 14.61 13.11 8.76 7.93 9.98 12.22 6.80%
EY 5.51 6.84 7.63 11.41 12.61 10.02 8.19 -6.38%
DY 1.01 1.67 1.89 2.94 3.79 3.92 2.94 -16.30%
P/NAPS 0.72 3.00 2.64 1.48 1.31 1.16 2.10 -16.33%

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