[BONIA] YoY TTM 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- 11.62%
YoY- 1.13%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 665,438 695,329 691,608 632,318 579,812 461,381 360,099 10.76%
PBT 45,432 72,706 85,540 71,859 66,882 56,546 45,455 -0.00%
Tax -15,847 -21,910 -24,950 -24,291 -21,325 -13,942 -12,252 4.37%
NP 29,585 50,796 60,590 47,568 45,557 42,604 33,203 -1.90%
-
NP to SH 24,563 45,324 55,123 41,348 40,885 39,152 33,547 -5.05%
-
Tax Rate 34.88% 30.14% 29.17% 33.80% 31.88% 24.66% 26.95% -
Total Cost 635,853 644,533 631,018 584,750 534,255 418,777 326,896 11.71%
-
Net Worth 404,215 387,868 1,386,863 201,428 203,076 232,093 203,491 12.10%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 10,100 10,078 10,071 10,153 10,082 10,073 -
Div Payout % - 22.29% 18.28% 24.36% 24.84% 25.75% 30.03% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 404,215 387,868 1,386,863 201,428 203,076 232,093 203,491 12.10%
NOSH 808,431 808,059 806,315 201,428 203,076 201,820 201,477 26.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.45% 7.31% 8.76% 7.52% 7.86% 9.23% 9.22% -
ROE 6.08% 11.69% 3.97% 20.53% 20.13% 16.87% 16.49% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 82.31 86.05 85.77 313.92 285.51 228.61 178.73 -12.11%
EPS 3.04 5.61 6.84 20.53 20.13 19.40 16.65 -24.66%
DPS 0.00 1.25 1.25 5.00 5.00 5.00 5.00 -
NAPS 0.50 0.48 1.72 1.00 1.00 1.15 1.01 -11.04%
Adjusted Per Share Value based on latest NOSH - 201,428
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 331.82 346.72 344.87 315.30 289.12 230.07 179.56 10.76%
EPS 12.25 22.60 27.49 20.62 20.39 19.52 16.73 -5.05%
DPS 0.00 5.04 5.03 5.02 5.06 5.03 5.02 -
NAPS 2.0156 1.9341 6.9155 1.0044 1.0126 1.1573 1.0147 12.10%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 0.69 1.10 6.24 0.76 0.76 0.79 0.59 2.64%
P/EPS 18.76 16.94 78.26 11.69 10.83 9.33 6.31 19.89%
EY 5.33 5.90 1.28 8.55 9.24 10.72 15.86 -16.60%
DY 0.00 1.32 0.23 2.08 2.29 2.76 4.76 -
P/NAPS 1.14 1.98 3.11 2.40 2.18 1.57 1.04 1.54%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 0.68 0.82 1.45 0.96 0.92 0.74 0.74 -1.39%
P/EPS 18.43 12.57 18.14 14.61 13.11 8.76 7.93 15.07%
EY 5.43 7.96 5.51 6.84 7.63 11.41 12.61 -13.08%
DY 0.00 1.77 1.01 1.67 1.89 2.94 3.79 -
P/NAPS 1.12 1.47 0.72 3.00 2.64 1.48 1.31 -2.57%

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