[BONIA] YoY TTM Result on 30-Jun-2014 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 7.07%
YoY- 33.31%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 613,160 665,438 695,329 691,608 632,318 579,812 461,381 4.84%
PBT 56,168 45,432 72,706 85,540 71,859 66,882 56,546 -0.11%
Tax -16,770 -15,847 -21,910 -24,950 -24,291 -21,325 -13,942 3.12%
NP 39,398 29,585 50,796 60,590 47,568 45,557 42,604 -1.29%
-
NP to SH 31,734 24,563 45,324 55,123 41,348 40,885 39,152 -3.43%
-
Tax Rate 29.86% 34.88% 30.14% 29.17% 33.80% 31.88% 24.66% -
Total Cost 573,762 635,853 644,533 631,018 584,750 534,255 418,777 5.38%
-
Net Worth 435,195 404,215 387,868 1,386,863 201,428 203,076 232,093 11.03%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 10,100 10,078 10,071 10,153 10,082 -
Div Payout % - - 22.29% 18.28% 24.36% 24.84% 25.75% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 435,195 404,215 387,868 1,386,863 201,428 203,076 232,093 11.03%
NOSH 806,287 808,431 808,059 806,315 201,428 203,076 201,820 25.93%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.43% 4.45% 7.31% 8.76% 7.52% 7.86% 9.23% -
ROE 7.29% 6.08% 11.69% 3.97% 20.53% 20.13% 16.87% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 76.08 82.31 86.05 85.77 313.92 285.51 228.61 -16.74%
EPS 3.94 3.04 5.61 6.84 20.53 20.13 19.40 -23.31%
DPS 0.00 0.00 1.25 1.25 5.00 5.00 5.00 -
NAPS 0.54 0.50 0.48 1.72 1.00 1.00 1.15 -11.82%
Adjusted Per Share Value based on latest NOSH - 806,315
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 304.19 330.12 344.95 343.11 313.69 287.65 228.89 4.84%
EPS 15.74 12.19 22.49 27.35 20.51 20.28 19.42 -3.43%
DPS 0.00 0.00 5.01 5.00 5.00 5.04 5.00 -
NAPS 2.159 2.0053 1.9242 6.8802 0.9993 1.0075 1.1514 11.03%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.615 0.57 0.95 5.35 2.40 2.18 1.81 -
P/RPS 0.81 0.69 1.10 6.24 0.76 0.76 0.79 0.41%
P/EPS 15.62 18.76 16.94 78.26 11.69 10.83 9.33 8.95%
EY 6.40 5.33 5.90 1.28 8.55 9.24 10.72 -8.23%
DY 0.00 0.00 1.32 0.23 2.08 2.29 2.76 -
P/NAPS 1.14 1.14 1.98 3.11 2.40 2.18 1.57 -5.18%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 29/08/16 28/08/15 28/08/14 30/08/13 30/08/12 26/08/11 -
Price 0.565 0.56 0.705 1.24 3.00 2.64 1.70 -
P/RPS 0.74 0.68 0.82 1.45 0.96 0.92 0.74 0.00%
P/EPS 14.35 18.43 12.57 18.14 14.61 13.11 8.76 8.56%
EY 6.97 5.43 7.96 5.51 6.84 7.63 11.41 -7.87%
DY 0.00 0.00 1.77 1.01 1.67 1.89 2.94 -
P/NAPS 1.05 1.12 1.47 0.72 3.00 2.64 1.48 -5.55%

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